[GTRONIC] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -26.71%
YoY- -63.93%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 246,502 211,950 206,437 215,346 245,836 282,081 313,702 -14.83%
PBT 39,430 33,807 33,917 33,448 43,023 54,755 66,950 -29.71%
Tax -6,955 -6,558 -7,208 -7,727 -7,927 -8,322 -9,106 -16.42%
NP 32,475 27,249 26,709 25,721 35,096 46,433 57,844 -31.92%
-
NP to SH 32,475 27,249 26,709 25,721 35,096 46,433 57,844 -31.92%
-
Tax Rate 17.64% 19.40% 21.25% 23.10% 18.43% 15.20% 13.60% -
Total Cost 214,027 184,701 179,728 189,625 210,740 235,648 255,858 -11.21%
-
Net Worth 272,265 268,355 257,392 264,822 281,630 285,161 275,222 -0.71%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 45,282 53,613 39,489 64,664 59,122 66,149 52,032 -8.83%
Div Payout % 139.44% 196.75% 147.85% 251.41% 168.46% 142.46% 89.95% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 272,265 268,355 257,392 264,822 281,630 285,161 275,222 -0.71%
NOSH 283,609 282,480 282,848 281,725 281,630 282,337 280,839 0.65%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.17% 12.86% 12.94% 11.94% 14.28% 16.46% 18.44% -
ROE 11.93% 10.15% 10.38% 9.71% 12.46% 16.28% 21.02% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 86.92 75.03 72.99 76.44 87.29 99.91 111.70 -15.38%
EPS 11.45 9.65 9.44 9.13 12.46 16.45 20.60 -32.37%
DPS 16.00 19.00 14.00 23.00 20.99 23.43 18.53 -9.31%
NAPS 0.96 0.95 0.91 0.94 1.00 1.01 0.98 -1.36%
Adjusted Per Share Value based on latest NOSH - 281,725
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.50 31.38 30.57 31.88 36.40 41.77 46.45 -14.83%
EPS 4.81 4.03 3.95 3.81 5.20 6.88 8.56 -31.88%
DPS 6.70 7.94 5.85 9.57 8.75 9.79 7.70 -8.84%
NAPS 0.4031 0.3973 0.3811 0.3921 0.417 0.4222 0.4075 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.15 6.09 5.16 3.48 3.65 3.33 5.41 -
P/RPS 7.08 8.12 7.07 4.55 4.18 3.33 4.84 28.83%
P/EPS 53.71 63.13 54.64 38.12 29.29 20.25 26.27 61.01%
EY 1.86 1.58 1.83 2.62 3.41 4.94 3.81 -37.97%
DY 2.60 3.12 2.71 6.61 5.75 7.04 3.42 -16.68%
P/NAPS 6.41 6.41 5.67 3.70 3.65 3.30 5.52 10.46%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 31/10/17 25/07/17 25/04/17 23/02/17 25/10/16 26/07/16 26/04/16 -
Price 6.59 6.17 5.25 4.40 3.56 3.27 3.89 -
P/RPS 7.58 8.22 7.19 5.76 4.08 3.27 3.48 67.95%
P/EPS 57.55 63.96 55.60 48.19 28.57 19.88 18.89 110.01%
EY 1.74 1.56 1.80 2.07 3.50 5.03 5.29 -52.31%
DY 2.43 3.08 2.67 5.23 5.90 7.16 4.76 -36.09%
P/NAPS 6.86 6.49 5.77 4.68 3.56 3.24 3.97 43.94%

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