[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 122.65%
YoY- 29.03%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 112,754 116,150 177,725 174,041 163,235 126,107 136,365 -3.11%
PBT 14,655 14,296 41,135 37,822 28,863 19,493 15,920 -1.36%
Tax -2,926 -4,095 -6,053 -6,424 -4,530 -3,583 -1,981 6.71%
NP 11,729 10,201 35,082 31,398 24,333 15,910 13,939 -2.83%
-
NP to SH 11,729 10,201 35,082 31,398 24,333 15,910 13,939 -2.83%
-
Tax Rate 19.97% 28.64% 14.71% 16.98% 15.69% 18.38% 12.44% -
Total Cost 101,025 105,949 142,643 142,643 138,902 110,197 122,426 -3.14%
-
Net Worth 268,495 284,613 300,783 291,552 274,638 257,999 249,574 1.22%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 28,262 39,451 36,543 30,837 13,731 5,374 5,310 32.10%
Div Payout % 240.96% 386.74% 104.17% 98.21% 56.43% 33.78% 38.10% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 268,495 284,613 300,783 291,552 274,638 257,999 249,574 1.22%
NOSH 282,626 281,795 281,105 280,339 274,638 268,749 265,504 1.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.40% 8.78% 19.74% 18.04% 14.91% 12.62% 10.22% -
ROE 4.37% 3.58% 11.66% 10.77% 8.86% 6.17% 5.59% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 39.90 41.22 63.22 62.08 59.44 46.92 51.36 -4.11%
EPS 4.15 3.62 12.48 11.20 8.86 5.92 5.25 -3.83%
DPS 10.00 14.00 13.00 11.00 5.00 2.00 2.00 30.73%
NAPS 0.95 1.01 1.07 1.04 1.00 0.96 0.94 0.17%
Adjusted Per Share Value based on latest NOSH - 280,324
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.69 17.20 26.31 25.77 24.17 18.67 20.19 -3.12%
EPS 1.74 1.51 5.19 4.65 3.60 2.36 2.06 -2.77%
DPS 4.18 5.84 5.41 4.57 2.03 0.80 0.79 31.97%
NAPS 0.3975 0.4214 0.4454 0.4317 0.4066 0.382 0.3695 1.22%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 6.09 3.33 5.95 4.23 2.17 1.19 1.01 -
P/RPS 15.27 8.08 9.41 6.81 3.65 2.54 1.97 40.63%
P/EPS 146.75 91.99 47.68 37.77 24.49 20.10 19.24 40.25%
EY 0.68 1.09 2.10 2.65 4.08 4.97 5.20 -28.73%
DY 1.64 4.20 2.18 2.60 2.30 1.68 1.98 -3.08%
P/NAPS 6.41 3.30 5.56 4.07 2.17 1.24 1.07 34.72%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/07/17 26/07/16 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 -
Price 6.17 3.27 6.10 4.65 2.60 1.39 1.00 -
P/RPS 15.47 7.93 9.65 7.49 4.37 2.96 1.95 41.17%
P/EPS 148.67 90.33 48.88 41.52 29.35 23.48 19.05 40.79%
EY 0.67 1.11 2.05 2.41 3.41 4.26 5.25 -29.02%
DY 1.62 4.28 2.13 2.37 1.92 1.44 2.00 -3.44%
P/NAPS 6.49 3.24 5.70 4.47 2.60 1.45 1.06 35.21%

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