[GTRONIC] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
26-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 9.9%
YoY- 2.08%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 124,842 153,722 194,514 230,489 224,052 261,039 349,817 -15.76%
PBT 34,075 43,513 57,013 55,634 49,960 59,982 68,826 -11.04%
Tax -8,043 -8,306 -2,217 -1,953 -568 -3,161 -4,879 8.67%
NP 26,032 35,207 54,796 53,681 49,392 56,821 63,947 -13.89%
-
NP to SH 26,032 35,207 54,796 53,681 49,392 56,821 63,947 -13.89%
-
Tax Rate 23.60% 19.09% 3.89% 3.51% 1.14% 5.27% 7.09% -
Total Cost 98,810 118,515 139,718 176,808 174,660 204,218 285,870 -16.21%
-
Net Worth 310,522 301,253 301,250 294,555 294,555 294,397 293,334 0.95%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 16,851 33,472 50,208 50,208 33,472 53,480 37,016 -12.28%
Div Payout % 64.73% 95.07% 91.63% 93.53% 67.77% 94.12% 57.89% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 310,522 301,253 301,250 294,555 294,555 294,397 293,334 0.95%
NOSH 675,251 669,501 669,444 669,444 669,444 669,122 667,007 0.20%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 20.85% 22.90% 28.17% 23.29% 22.04% 21.77% 18.28% -
ROE 8.38% 11.69% 18.19% 18.22% 16.77% 19.30% 21.80% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 18.49 22.96 29.06 34.43 33.47 39.01 52.47 -15.94%
EPS 3.86 5.26 8.19 8.02 7.38 8.49 9.59 -14.06%
DPS 2.50 5.00 7.50 7.50 5.00 8.00 5.55 -12.43%
NAPS 0.46 0.45 0.45 0.44 0.44 0.44 0.44 0.74%
Adjusted Per Share Value based on latest NOSH - 669,444
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 18.48 22.76 28.80 34.13 33.17 38.65 51.80 -15.77%
EPS 3.85 5.21 8.11 7.95 7.31 8.41 9.47 -13.91%
DPS 2.50 4.96 7.43 7.43 4.96 7.92 5.48 -12.25%
NAPS 0.4598 0.446 0.446 0.4361 0.4361 0.4359 0.4343 0.95%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 8.00 5.49 4.13 6.68 6.39 4.28 4.21 11.28%
P/EPS 38.38 23.96 14.66 28.68 29.00 19.66 23.04 8.86%
EY 2.61 4.17 6.82 3.49 3.45 5.09 4.34 -8.11%
DY 1.69 3.97 6.25 3.26 2.34 4.79 2.51 -6.37%
P/NAPS 3.22 2.80 2.67 5.23 4.86 3.80 5.02 -7.12%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 6.06 6.97 4.06 6.59 7.08 4.56 4.76 4.10%
P/EPS 29.04 30.42 14.42 28.31 32.12 20.96 26.06 1.81%
EY 3.44 3.29 6.94 3.53 3.11 4.77 3.84 -1.81%
DY 2.23 3.13 6.36 3.30 2.11 4.49 2.22 0.07%
P/NAPS 2.43 3.56 2.62 5.16 5.39 4.05 5.68 -13.18%

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