[GTRONIC] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.68%
YoY- 1.64%
Quarter Report
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 275,919 302,032 317,046 319,757 313,681 304,846 306,812 -6.80%
PBT 29,564 34,045 37,880 37,587 38,782 42,861 41,250 -19.83%
Tax -7,796 -5,737 -6,888 -6,942 -8,642 -13,875 -12,056 -25.12%
NP 21,768 28,308 30,992 30,645 30,140 28,986 29,194 -17.69%
-
NP to SH 21,768 28,308 30,992 30,645 30,140 28,986 29,194 -17.69%
-
Tax Rate 26.37% 16.85% 18.18% 18.47% 22.28% 32.37% 29.23% -
Total Cost 254,151 273,724 286,054 289,112 283,541 275,860 277,618 -5.69%
-
Net Worth 218,123 234,920 223,125 224,714 221,485 237,028 224,624 -1.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 26,287 36,710 36,710 36,851 31,563 30,285 30,285 -8.96%
Div Payout % 120.76% 129.68% 118.45% 120.25% 104.72% 104.48% 103.74% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 218,123 234,920 223,125 224,714 221,485 237,028 224,624 -1.93%
NOSH 1,283,076 1,305,116 1,312,499 1,321,851 1,302,857 1,316,825 1,321,320 -1.93%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.89% 9.37% 9.78% 9.58% 9.61% 9.51% 9.52% -
ROE 9.98% 12.05% 13.89% 13.64% 13.61% 12.23% 13.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.50 23.14 24.16 24.19 24.08 23.15 23.22 -4.97%
EPS 1.70 2.17 2.36 2.32 2.31 2.20 2.21 -15.97%
DPS 2.05 2.80 2.80 2.80 2.40 2.30 2.30 -7.35%
NAPS 0.17 0.18 0.17 0.17 0.17 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 1,321,851
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.85 44.72 46.94 47.34 46.44 45.14 45.43 -6.80%
EPS 3.22 4.19 4.59 4.54 4.46 4.29 4.32 -17.71%
DPS 3.89 5.44 5.44 5.46 4.67 4.48 4.48 -8.94%
NAPS 0.323 0.3478 0.3304 0.3327 0.3279 0.351 0.3326 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.75 1.00 1.00 1.05 1.35 1.40 1.52 -
P/RPS 3.49 4.32 4.14 4.34 5.61 6.05 6.55 -34.15%
P/EPS 44.21 46.10 42.35 45.29 58.36 63.60 68.80 -25.43%
EY 2.26 2.17 2.36 2.21 1.71 1.57 1.45 34.24%
DY 2.73 2.80 2.80 2.67 1.78 1.64 1.51 48.14%
P/NAPS 4.41 5.56 5.88 6.18 7.94 7.78 8.94 -37.43%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 28/10/08 29/07/08 29/04/08 26/02/08 30/10/07 31/07/07 -
Price 0.73 0.73 1.02 1.12 1.15 1.42 1.50 -
P/RPS 3.39 3.15 4.22 4.63 4.78 6.13 6.46 -34.81%
P/EPS 43.03 33.66 43.20 48.31 49.71 64.51 67.89 -26.11%
EY 2.32 2.97 2.31 2.07 2.01 1.55 1.47 35.36%
DY 2.81 3.84 2.75 2.50 2.09 1.62 1.53 49.69%
P/NAPS 4.29 4.06 6.00 6.59 6.76 7.89 8.82 -38.01%

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