[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	57,660	64,641	90,269	101,798	98,832	91,096	158,013	-15.45%
YoY %	-10.80%	-28.39%	-11.33%	3.00%	8.49%	-42.35%	-	-
Horiz. %	36.49%	40.91%	57.13%	64.42%	62.55%	57.65%	100.00%	-
PBT	14,318	14,145	21,906	20,365	16,727	12,805	27,608	-10.35%
YoY %	1.22%	-35.43%	7.57%	21.75%	30.63%	-53.62%	-	-
Horiz. %	51.86%	51.24%	79.35%	73.76%	60.59%	46.38%	100.00%	-
Tax	-4,323	-3,767	-1,271	-1,577	-816	-1,572	-3,079	5.81%
YoY %	-14.76%	-196.38%	19.40%	-93.26%	48.09%	48.94%	-	-
Horiz. %	140.40%	122.34%	41.28%	51.22%	26.50%	51.06%	100.00%	-
NP	9,995	10,378	20,635	18,788	15,911	11,233	24,529	-13.88%
YoY %	-3.69%	-49.71%	9.83%	18.08%	41.65%	-54.21%	-	-
Horiz. %	40.75%	42.31%	84.12%	76.60%	64.87%	45.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,995	10,378	20,635	18,788	15,911	11,233	24,529	-13.88%
YoY %	-3.69%	-49.71%	9.83%	18.08%	41.65%	-54.21%	-	-
Horiz. %	40.75%	42.31%	84.12%	76.60%	64.87%	45.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.19%	26.63%	5.80%	7.74%	4.88%	12.28%	11.15%	-
YoY %	13.37%	359.14%	-25.06%	58.61%	-60.26%	10.13%	-	-
Horiz. %	270.76%	238.83%	52.02%	69.42%	43.77%	110.13%	100.00%	-
Total Cost	47,665	54,263	69,634	83,010	82,921	79,863	133,484	-15.75%
YoY %	-12.16%	-22.07%	-16.11%	0.11%	3.83%	-40.17%	-	-
Horiz. %	35.71%	40.65%	52.17%	62.19%	62.12%	59.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,522	301,253	301,250	294,555	294,555	294,397	293,334	0.95%
YoY %	3.08%	0.00%	2.27%	0.00%	0.05%	0.36%	-	-
Horiz. %	105.86%	102.70%	102.70%	100.42%	100.42%	100.36%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	20,083	33,472	33,472	33,472	33,454	20,000	-
YoY %	-	-40.00%	0.00%	0.00%	0.05%	67.27%	-	-
Horiz. %	-	100.42%	167.36%	167.36%	167.36%	167.27%	100.00%	-
Div Payout %	-	193.52%	162.21%	178.16%	210.37%	297.82%	81.54%	-
YoY %	-	19.30%	-8.95%	-15.31%	-29.36%	265.24%	-	-
Horiz. %	-	237.33%	198.93%	218.49%	258.00%	365.24%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	310,522	301,253	301,250	294,555	294,555	294,397	293,334	0.95%
YoY %	3.08%	0.00%	2.27%	0.00%	0.05%	0.36%	-	-
Horiz. %	105.86%	102.70%	102.70%	100.42%	100.42%	100.36%	100.00%	-
NOSH	675,251	669,501	669,444	669,444	669,444	669,122	667,007	0.20%
YoY %	0.86%	0.01%	0.00%	0.00%	0.05%	0.32%	-	-
Horiz. %	101.24%	100.37%	100.37%	100.37%	100.37%	100.32%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	17.33%	16.05%	22.86%	18.46%	16.10%	12.33%	15.52%	-
YoY %	7.98%	-29.79%	23.84%	14.66%	30.58%	-20.55%	-	-
Horiz. %	111.66%	103.41%	147.29%	118.94%	103.74%	79.45%	100.00%	-
ROE	3.22%	3.44%	6.85%	6.38%	5.40%	3.82%	8.36%	-
YoY %	-6.40%	-49.78%	7.37%	18.15%	41.36%	-54.31%	-	-
Horiz. %	38.52%	41.15%	81.94%	76.32%	64.59%	45.69%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	8.54	9.66	13.48	15.21	14.76	13.62	23.70	-15.63%
YoY %	-11.59%	-28.34%	-11.37%	3.05%	8.37%	-42.53%	-	-
Horiz. %	36.03%	40.76%	56.88%	64.18%	62.28%	57.47%	100.00%	-
EPS	1.48	1.55	3.08	2.81	2.38	1.68	3.68	-14.07%
YoY %	-4.52%	-49.68%	9.61%	18.07%	41.67%	-54.35%	-	-
Horiz. %	40.22%	42.12%	83.70%	76.36%	64.67%	45.65%	100.00%	-
DPS	0.00	3.00	5.00	5.00	5.00	5.00	3.00	-
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	0.00%	100.00%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	0.46	0.45	0.45	0.44	0.44	0.44	0.44	0.74%
YoY %	2.22%	0.00%	2.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.55%	102.27%	102.27%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 675,251
RPS	8.54	9.57	13.37	15.07	14.63	13.49	23.40	-15.45%
YoY %	-10.76%	-28.42%	-11.28%	3.01%	8.45%	-42.35%	-	-
Horiz. %	36.50%	40.90%	57.14%	64.40%	62.52%	57.65%	100.00%	-
EPS	1.48	1.54	3.06	2.78	2.36	1.66	3.63	-13.87%
YoY %	-3.90%	-49.67%	10.07%	17.80%	42.17%	-54.27%	-	-
Horiz. %	40.77%	42.42%	84.30%	76.58%	65.01%	45.73%	100.00%	-
DPS	0.00	2.97	4.96	4.96	4.96	4.95	2.96	-
YoY %	0.00%	-40.12%	0.00%	0.00%	0.20%	67.23%	-	-
Horiz. %	0.00%	100.34%	167.57%	167.57%	167.57%	167.23%	100.00%	-
NAPS	0.4598	0.446	0.446	0.4361	0.4361	0.4359	0.4343	0.95%
YoY %	3.09%	0.00%	2.27%	0.00%	0.05%	0.37%	-	-
Horiz. %	105.87%	102.69%	102.69%	100.41%	100.41%	100.37%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.48	1.26	1.20	2.30	2.14	1.67	2.21	-
P/RPS	17.33	13.05	8.90	15.13	14.50	12.27	9.32	10.88%
YoY %	32.80%	46.63%	-41.18%	4.34%	18.17%	31.65%	-	-
Horiz. %	185.94%	140.02%	95.49%	162.34%	155.58%	131.65%	100.00%	-
P/EPS	99.96	81.28	38.93	81.95	90.04	99.47	60.07	8.84%
YoY %	22.98%	108.78%	-52.50%	-8.98%	-9.48%	65.59%	-	-
Horiz. %	166.41%	135.31%	64.81%	136.42%	149.89%	165.59%	100.00%	-
EY	1.00	1.23	2.57	1.22	1.11	1.01	1.66	-8.09%
YoY %	-18.70%	-52.14%	110.66%	9.91%	9.90%	-39.16%	-	-
Horiz. %	60.24%	74.10%	154.82%	73.49%	66.87%	60.84%	100.00%	-
DY	0.00	2.38	4.17	2.17	2.34	2.99	1.36	-
YoY %	0.00%	-42.93%	92.17%	-7.26%	-21.74%	119.85%	-	-
Horiz. %	0.00%	175.00%	306.62%	159.56%	172.06%	219.85%	100.00%	-
P/NAPS	3.22	2.80	2.67	5.23	4.86	3.80	5.02	-7.12%
YoY %	15.00%	4.87%	-48.95%	7.61%	27.89%	-24.30%	-	-
Horiz. %	64.14%	55.78%	53.19%	104.18%	96.81%	75.70%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	23/08/24	25/07/23	26/07/22	27/07/21	28/07/20	31/07/19	31/07/18	-
Price	1.12	1.60	1.18	2.27	2.37	1.78	2.50	-
P/RPS	13.11	16.57	8.75	14.93	16.05	13.07	10.55	3.68%
YoY %	-20.88%	89.37%	-41.39%	-6.98%	22.80%	23.89%	-	-
Horiz. %	124.27%	157.06%	82.94%	141.52%	152.13%	123.89%	100.00%	-
P/EPS	75.64	103.21	38.28	80.88	99.72	106.02	67.95	1.80%
YoY %	-26.71%	169.62%	-52.67%	-18.89%	-5.94%	56.03%	-	-
Horiz. %	111.32%	151.89%	56.34%	119.03%	146.75%	156.03%	100.00%	-
EY	1.32	0.97	2.61	1.24	1.00	0.94	1.47	-1.77%
YoY %	36.08%	-62.84%	110.48%	24.00%	6.38%	-36.05%	-	-
Horiz. %	89.80%	65.99%	177.55%	84.35%	68.03%	63.95%	100.00%	-
DY	0.00	1.87	4.24	2.20	2.11	2.81	1.20	-
YoY %	0.00%	-55.90%	92.73%	4.27%	-24.91%	134.17%	-	-
Horiz. %	0.00%	155.83%	353.33%	183.33%	175.83%	234.17%	100.00%	-
P/NAPS	2.43	3.56	2.62	5.16	5.39	4.05	5.68	-13.18%
YoY %	-31.74%	35.88%	-49.22%	-4.27%	33.09%	-28.70%	-	-
Horiz. %	42.78%	62.68%	46.13%	90.85%	94.89%	71.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos