[GTRONIC] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 2.29%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 234,964 343,656 355,242 355,450 354,780 355,044 353,486 -23.81%
PBT 22,876 81,594 84,408 82,270 81,452 76,217 79,541 -56.39%
Tax -8,160 -10,280 -10,312 -12,106 -12,856 -11,818 -14,085 -30.48%
NP 14,716 71,314 74,096 70,164 68,596 64,399 65,456 -62.99%
-
NP to SH 14,716 75,262 80,100 70,164 68,596 65,465 65,456 -62.99%
-
Tax Rate 35.67% 12.60% 12.22% 14.71% 15.78% 15.51% 17.71% -
Total Cost 220,248 272,342 281,146 285,286 286,184 290,645 288,030 -16.36%
-
Net Worth 275,222 314,829 337,465 300,783 281,131 283,530 297,527 -5.05%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 157,270 68,311 93,233 73,087 146,188 61,759 82,334 53.88%
Div Payout % 1,068.70% 90.77% 116.40% 104.17% 213.11% 94.34% 125.79% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 275,222 314,829 337,465 300,783 281,131 283,530 297,527 -5.05%
NOSH 280,839 297,008 304,023 281,105 281,131 280,723 280,686 0.03%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.26% 20.75% 20.86% 19.74% 19.33% 18.14% 18.52% -
ROE 5.35% 23.91% 23.74% 23.33% 24.40% 23.09% 22.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 83.66 115.71 116.85 126.45 126.20 126.47 125.94 -23.84%
EPS 5.24 25.34 26.35 24.96 24.40 22.94 23.32 -63.00%
DPS 56.00 23.00 30.67 26.00 52.00 22.00 29.33 53.84%
NAPS 0.98 1.06 1.11 1.07 1.00 1.01 1.06 -5.09%
Adjusted Per Share Value based on latest NOSH - 281,081
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 34.81 50.91 52.62 52.65 52.55 52.59 52.36 -23.80%
EPS 2.18 11.15 11.87 10.39 10.16 9.70 9.70 -63.00%
DPS 23.30 10.12 13.81 10.83 21.66 9.15 12.20 53.87%
NAPS 0.4077 0.4664 0.4999 0.4456 0.4164 0.42 0.4407 -5.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 5.41 6.50 6.25 5.95 5.26 4.30 4.68 -
P/RPS 6.47 5.62 5.35 4.71 4.17 3.40 3.72 44.57%
P/EPS 103.24 25.65 23.72 23.84 21.56 18.44 20.07 197.69%
EY 0.97 3.90 4.22 4.19 4.64 5.42 4.98 -66.36%
DY 10.35 3.54 4.91 4.37 9.89 5.12 6.27 39.63%
P/NAPS 5.52 6.13 5.63 5.56 5.26 4.26 4.42 15.95%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/04/16 23/02/16 27/10/15 28/07/15 28/04/15 24/02/15 28/10/14 -
Price 3.89 5.53 6.11 6.10 6.09 4.99 4.24 -
P/RPS 4.65 4.78 5.23 4.82 4.83 3.95 3.37 23.91%
P/EPS 74.24 21.82 23.19 24.44 24.96 21.40 18.18 155.26%
EY 1.35 4.58 4.31 4.09 4.01 4.67 5.50 -60.76%
DY 14.40 4.16 5.02 4.26 8.54 4.41 6.92 62.92%
P/NAPS 3.97 5.22 5.50 5.70 6.09 4.94 4.00 -0.50%

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