[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 8.47%
YoY- 1.47%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 348,082 326,470 252,214 272,730 258,634 181,354 294,112 2.84%
PBT 75,644 57,726 38,986 31,840 31,134 13,596 37,424 12.43%
Tax -12,848 -9,060 -7,166 -3,962 -3,660 -5,910 -8,448 7.23%
NP 62,796 48,666 31,820 27,878 27,474 7,686 28,976 13.75%
-
NP to SH 62,796 48,666 31,820 27,878 27,474 7,686 28,976 13.75%
-
Tax Rate 16.98% 15.69% 18.38% 12.44% 11.76% 43.47% 22.57% -
Total Cost 285,286 277,804 220,394 244,852 231,160 173,668 265,136 1.22%
-
Net Worth 291,552 274,638 257,999 249,574 229,830 219,599 221,888 4.65%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 61,674 27,463 10,749 10,620 15,850 26,142 52,209 2.81%
Div Payout % 98.21% 56.43% 33.78% 38.10% 57.69% 340.14% 180.18% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 291,552 274,638 257,999 249,574 229,830 219,599 221,888 4.65%
NOSH 280,339 274,638 268,749 265,504 264,173 261,428 1,305,225 -22.60%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.04% 14.91% 12.62% 10.22% 10.62% 4.24% 9.85% -
ROE 21.54% 17.72% 12.33% 11.17% 11.95% 3.50% 13.06% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 124.16 118.87 93.85 102.72 97.90 69.37 22.53 32.88%
EPS 22.40 17.72 11.84 10.50 10.40 2.94 2.22 46.97%
DPS 22.00 10.00 4.00 4.00 6.00 10.00 4.00 32.84%
NAPS 1.04 1.00 0.96 0.94 0.87 0.84 0.17 35.21%
Adjusted Per Share Value based on latest NOSH - 265,512
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 51.54 48.34 37.34 40.38 38.29 26.85 43.55 2.84%
EPS 9.30 7.21 4.71 4.13 4.07 1.14 4.29 13.75%
DPS 9.13 4.07 1.59 1.57 2.35 3.87 7.73 2.81%
NAPS 0.4317 0.4066 0.382 0.3695 0.3403 0.3251 0.3285 4.65%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.23 2.17 1.19 1.01 1.46 0.72 1.00 -
P/RPS 3.41 1.83 1.27 0.98 1.49 1.04 4.44 -4.30%
P/EPS 18.88 12.25 10.05 9.62 14.04 24.49 45.05 -13.48%
EY 5.30 8.17 9.95 10.40 7.12 4.08 2.22 15.60%
DY 5.20 4.61 3.36 3.96 4.11 13.89 4.00 4.46%
P/NAPS 4.07 2.17 1.24 1.07 1.68 0.86 5.88 -5.94%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 29/07/08 -
Price 4.65 2.60 1.39 1.00 1.46 0.79 1.02 -
P/RPS 3.75 2.19 1.48 0.97 1.49 1.14 4.53 -3.09%
P/EPS 20.76 14.67 11.74 9.52 14.04 26.87 45.95 -12.39%
EY 4.82 6.82 8.52 10.50 7.12 3.72 2.18 14.13%
DY 4.73 3.85 2.88 4.00 4.11 12.66 3.92 3.17%
P/NAPS 4.47 2.60 1.45 1.06 1.68 0.94 6.00 -4.78%

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