[GTRONIC] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.33%
YoY- -15.1%
Quarter Report
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 327,678 332,664 334,070 332,567 324,125 332,122 340,588 -2.53%
PBT 39,696 37,086 36,319 31,154 29,067 29,230 30,337 19.57%
Tax -9,108 -6,451 -6,992 -5,749 -4,717 -3,232 -3,463 90.20%
NP 30,588 30,635 29,327 25,405 24,350 25,998 26,874 8.98%
-
NP to SH 30,588 30,635 29,327 25,405 24,350 25,998 26,874 8.98%
-
Tax Rate 22.94% 17.39% 19.25% 18.45% 16.23% 11.06% 11.42% -
Total Cost 297,090 302,029 304,743 307,162 299,775 306,124 313,714 -3.55%
-
Net Worth 209,007 222,412 221,836 222,574 224,121 222,421 208,412 0.18%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 22,193 17,004 17,004 16,980 16,980 26,084 26,084 -10.18%
Div Payout % 72.56% 55.51% 57.98% 66.84% 69.74% 100.33% 97.06% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 209,007 222,412 221,836 222,574 224,121 222,421 208,412 0.18%
NOSH 1,306,296 1,308,307 1,304,918 1,309,259 1,318,363 1,308,363 1,302,580 0.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.33% 9.21% 8.78% 7.64% 7.51% 7.83% 7.89% -
ROE 14.63% 13.77% 13.22% 11.41% 10.86% 11.69% 12.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.08 25.43 25.60 25.40 24.59 25.38 26.15 -2.73%
EPS 2.34 2.34 2.25 1.94 1.85 1.99 2.06 8.84%
DPS 1.70 1.30 1.30 1.30 1.30 2.00 2.00 -10.24%
NAPS 0.16 0.17 0.17 0.17 0.17 0.17 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 1,309,259
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.52 49.26 49.46 49.24 47.99 49.18 50.43 -2.53%
EPS 4.53 4.54 4.34 3.76 3.61 3.85 3.98 8.98%
DPS 3.29 2.52 2.52 2.51 2.51 3.86 3.86 -10.07%
NAPS 0.3095 0.3293 0.3285 0.3296 0.3318 0.3293 0.3086 0.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.48 1.50 1.60 1.55 1.52 1.55 2.05 -
P/RPS 5.90 5.90 6.25 6.10 6.18 6.11 7.84 -17.22%
P/EPS 63.21 64.06 71.19 79.88 82.30 78.00 99.36 -25.97%
EY 1.58 1.56 1.40 1.25 1.22 1.28 1.01 34.64%
DY 1.15 0.87 0.81 0.84 0.86 1.29 0.98 11.22%
P/NAPS 9.25 8.82 9.41 9.12 8.94 9.12 12.81 -19.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/10/06 25/07/06 25/04/06 23/02/06 25/10/05 26/07/05 -
Price 2.03 1.55 1.50 1.70 1.67 1.30 2.08 -
P/RPS 8.09 6.10 5.86 6.69 6.79 5.12 7.95 1.16%
P/EPS 86.69 66.19 66.74 87.61 90.42 65.42 100.82 -9.55%
EY 1.15 1.51 1.50 1.14 1.11 1.53 0.99 10.47%
DY 0.84 0.84 0.87 0.76 0.78 1.54 0.96 -8.49%
P/NAPS 12.69 9.12 8.82 10.00 9.82 7.65 13.00 -1.59%

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