[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 138.68%
YoY- 52.94%
Quarter Report
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 116,150 177,725 174,041 163,235 126,107 136,365 129,317 -1.77%
PBT 14,296 41,135 37,822 28,863 19,493 15,920 15,567 -1.40%
Tax -4,095 -6,053 -6,424 -4,530 -3,583 -1,981 -1,830 14.35%
NP 10,201 35,082 31,398 24,333 15,910 13,939 13,737 -4.83%
-
NP to SH 10,201 35,082 31,398 24,333 15,910 13,939 13,737 -4.83%
-
Tax Rate 28.64% 14.71% 16.98% 15.69% 18.38% 12.44% 11.76% -
Total Cost 105,949 142,643 142,643 138,902 110,197 122,426 115,580 -1.43%
-
Net Worth 284,613 300,783 291,552 274,638 257,999 249,574 229,830 3.62%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 39,451 36,543 30,837 13,731 5,374 5,310 7,925 30.63%
Div Payout % 386.74% 104.17% 98.21% 56.43% 33.78% 38.10% 57.69% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 284,613 300,783 291,552 274,638 257,999 249,574 229,830 3.62%
NOSH 281,795 281,105 280,339 274,638 268,749 265,504 264,173 1.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.78% 19.74% 18.04% 14.91% 12.62% 10.22% 10.62% -
ROE 3.58% 11.66% 10.77% 8.86% 6.17% 5.59% 5.98% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 41.22 63.22 62.08 59.44 46.92 51.36 48.95 -2.82%
EPS 3.62 12.48 11.20 8.86 5.92 5.25 5.20 -5.85%
DPS 14.00 13.00 11.00 5.00 2.00 2.00 3.00 29.24%
NAPS 1.01 1.07 1.04 1.00 0.96 0.94 0.87 2.51%
Adjusted Per Share Value based on latest NOSH - 274,524
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.20 26.31 25.77 24.17 18.67 20.19 19.15 -1.77%
EPS 1.51 5.19 4.65 3.60 2.36 2.06 2.03 -4.80%
DPS 5.84 5.41 4.57 2.03 0.80 0.79 1.17 30.69%
NAPS 0.4214 0.4454 0.4317 0.4066 0.382 0.3695 0.3403 3.62%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.33 5.95 4.23 2.17 1.19 1.01 1.46 -
P/RPS 8.08 9.41 6.81 3.65 2.54 1.97 2.98 18.06%
P/EPS 91.99 47.68 37.77 24.49 20.10 19.24 28.08 21.84%
EY 1.09 2.10 2.65 4.08 4.97 5.20 3.56 -17.88%
DY 4.20 2.18 2.60 2.30 1.68 1.98 2.05 12.68%
P/NAPS 3.30 5.56 4.07 2.17 1.24 1.07 1.68 11.89%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/07/16 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 -
Price 3.27 6.10 4.65 2.60 1.39 1.00 1.46 -
P/RPS 7.93 9.65 7.49 4.37 2.96 1.95 2.98 17.70%
P/EPS 90.33 48.88 41.52 29.35 23.48 19.05 28.08 21.47%
EY 1.11 2.05 2.41 3.41 4.26 5.25 3.56 -17.63%
DY 4.28 2.13 2.37 1.92 1.44 2.00 2.05 13.04%
P/NAPS 3.24 5.70 4.47 2.60 1.45 1.06 1.68 11.55%

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