[GTRONIC] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.5%
YoY- -26.86%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 270,744 256,136 239,629 217,497 213,368 219,540 240,707 8.14%
PBT 31,182 27,997 24,378 19,229 17,813 17,650 22,482 24.34%
Tax -2,781 -2,182 -2,511 -3,308 -6,234 -6,527 -7,648 -49.02%
NP 28,401 25,815 21,867 15,921 11,579 11,123 14,834 54.12%
-
NP to SH 28,401 25,815 21,867 15,921 11,579 11,123 14,834 54.12%
-
Tax Rate 8.92% 7.79% 10.30% 17.20% 35.00% 36.98% 34.02% -
Total Cost 242,343 230,321 217,762 201,576 201,789 208,417 225,873 4.79%
-
Net Worth 238,183 229,989 226,995 225,703 225,908 219,910 214,199 7.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 22,827 13,167 21,021 18,202 12,953 12,953 26,100 -8.53%
Div Payout % 80.37% 51.01% 96.13% 114.33% 111.87% 116.46% 175.95% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 238,183 229,989 226,995 225,703 225,908 219,910 214,199 7.32%
NOSH 264,648 264,355 263,948 262,445 262,683 261,798 255,000 2.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.49% 10.08% 9.13% 7.32% 5.43% 5.07% 6.16% -
ROE 11.92% 11.22% 9.63% 7.05% 5.13% 5.06% 6.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.30 96.89 90.79 82.87 81.23 83.86 94.39 5.50%
EPS 10.73 9.77 8.28 6.07 4.41 4.25 5.82 50.29%
DPS 8.65 5.00 8.00 6.94 4.93 4.95 10.24 -10.63%
NAPS 0.90 0.87 0.86 0.86 0.86 0.84 0.84 4.70%
Adjusted Per Share Value based on latest NOSH - 262,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.09 37.92 35.48 32.20 31.59 32.51 35.64 8.15%
EPS 4.21 3.82 3.24 2.36 1.71 1.65 2.20 54.07%
DPS 3.38 1.95 3.11 2.70 1.92 1.92 3.86 -8.46%
NAPS 0.3527 0.3405 0.3361 0.3342 0.3345 0.3256 0.3172 7.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.46 1.39 0.78 0.81 0.72 0.49 -
P/RPS 1.09 1.51 1.53 0.94 1.00 0.86 0.52 63.71%
P/EPS 10.44 14.95 16.78 12.86 18.38 16.95 8.42 15.39%
EY 9.58 6.69 5.96 7.78 5.44 5.90 11.87 -13.30%
DY 7.72 3.42 5.76 8.89 6.09 6.87 20.89 -48.47%
P/NAPS 1.24 1.68 1.62 0.91 0.94 0.86 0.58 65.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 27/07/10 27/04/10 23/02/10 27/10/09 28/07/09 28/04/09 -
Price 1.18 1.46 1.65 0.93 0.87 0.79 0.68 -
P/RPS 1.15 1.51 1.82 1.12 1.07 0.94 0.72 36.60%
P/EPS 11.00 14.95 19.92 15.33 19.74 18.59 11.69 -3.97%
EY 9.09 6.69 5.02 6.52 5.07 5.38 8.55 4.16%
DY 7.33 3.42 4.85 7.46 5.67 6.26 15.05 -38.06%
P/NAPS 1.31 1.68 1.92 1.08 1.01 0.94 0.81 37.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment