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

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
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
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 227,176 265,019 276,112 272,730 268,340 279,150 274,266 -11.79%
PBT 29,580 30,249 32,733 31,840 29,916 37,426 34,809 -10.27%
Tax -4,796 -3,556 -3,837 -3,962 -4,216 -7,699 -4,954 -2.13%
NP 24,784 26,693 28,896 27,878 25,700 29,727 29,854 -11.65%
-
NP to SH 24,784 26,693 28,896 27,878 25,700 29,727 29,854 -11.65%
-
Tax Rate 16.21% 11.76% 11.72% 12.44% 14.09% 20.57% 14.23% -
Total Cost 202,392 238,326 247,216 244,852 242,640 249,423 244,412 -11.80%
-
Net Worth 246,767 244,841 252,618 249,574 246,911 245,603 238,484 2.30%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 21,458 23,951 24,818 10,620 21,239 18,892 23,495 -5.86%
Div Payout % 86.58% 89.73% 85.89% 38.10% 82.64% 63.55% 78.70% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 246,767 244,841 252,618 249,574 246,911 245,603 238,484 2.30%
NOSH 268,225 266,131 265,914 265,504 265,495 269,893 264,982 0.81%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.91% 10.07% 10.47% 10.22% 9.58% 10.65% 10.89% -
ROE 10.04% 10.90% 11.44% 11.17% 10.41% 12.10% 12.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 84.70 99.58 103.84 102.72 101.07 103.43 103.50 -12.49%
EPS 9.24 10.03 10.87 10.50 9.68 11.21 11.27 -12.39%
DPS 8.00 9.00 9.33 4.00 8.00 7.00 8.87 -6.64%
NAPS 0.92 0.92 0.95 0.94 0.93 0.91 0.90 1.47%
Adjusted Per Share Value based on latest NOSH - 265,512
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 33.64 39.24 40.88 40.38 39.73 41.33 40.61 -11.78%
EPS 3.67 3.95 4.28 4.13 3.81 4.40 4.42 -11.64%
DPS 3.18 3.55 3.67 1.57 3.14 2.80 3.48 -5.82%
NAPS 0.3654 0.3625 0.374 0.3695 0.3656 0.3637 0.3531 2.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.11 0.84 0.93 1.01 1.09 1.16 1.12 -
P/RPS 1.31 0.84 0.90 0.98 1.08 1.12 1.08 13.72%
P/EPS 12.01 8.37 8.56 9.62 11.26 10.53 9.94 13.42%
EY 8.32 11.94 11.68 10.40 8.88 9.50 10.06 -11.88%
DY 7.21 10.71 10.04 3.96 7.34 6.03 7.92 -6.06%
P/NAPS 1.21 0.91 0.98 1.07 1.17 1.27 1.24 -1.61%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/04/12 22/02/12 25/10/11 26/07/11 26/04/11 23/02/11 26/10/10 -
Price 1.17 0.96 0.90 1.00 1.14 1.13 1.18 -
P/RPS 1.38 0.96 0.87 0.97 1.13 1.09 1.14 13.57%
P/EPS 12.66 9.57 8.28 9.52 11.78 10.26 10.47 13.48%
EY 7.90 10.45 12.07 10.50 8.49 9.75 9.55 -11.86%
DY 6.84 9.38 10.37 4.00 7.02 6.19 7.51 -6.03%
P/NAPS 1.27 1.04 0.95 1.06 1.23 1.24 1.31 -2.04%

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