[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 26.22%
YoY- 38.99%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 326,470 309,900 290,007 272,296 252,214 227,176 265,019 14.92%
PBT 57,726 49,368 48,343 49,933 38,986 29,580 30,249 53.91%
Tax -9,060 -8,588 -6,998 -9,770 -7,166 -4,796 -3,556 86.64%
NP 48,666 40,780 41,345 40,162 31,820 24,784 26,693 49.29%
-
NP to SH 48,666 40,780 41,345 40,162 31,820 24,784 26,693 49.29%
-
Tax Rate 15.69% 17.40% 14.48% 19.57% 18.38% 16.21% 11.76% -
Total Cost 277,804 269,120 248,662 232,133 220,394 202,392 238,326 10.76%
-
Net Worth 274,638 259,658 259,250 266,733 257,999 246,767 244,841 7.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 27,463 54,664 45,908 32,331 10,749 21,458 23,951 9.56%
Div Payout % 56.43% 134.05% 111.04% 80.50% 33.78% 86.58% 89.73% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 274,638 259,658 259,250 266,733 257,999 246,767 244,841 7.96%
NOSH 274,638 273,324 270,052 269,427 268,749 268,225 266,131 2.12%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.91% 13.16% 14.26% 14.75% 12.62% 10.91% 10.07% -
ROE 17.72% 15.71% 15.95% 15.06% 12.33% 10.04% 10.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 118.87 113.38 107.39 101.06 93.85 84.70 99.58 12.54%
EPS 17.72 14.92 15.31 14.91 11.84 9.24 10.03 46.19%
DPS 10.00 20.00 17.00 12.00 4.00 8.00 9.00 7.28%
NAPS 1.00 0.95 0.96 0.99 0.96 0.92 0.92 5.72%
Adjusted Per Share Value based on latest NOSH - 269,166
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.38 45.92 42.98 40.35 37.38 33.67 39.27 14.93%
EPS 7.21 6.04 6.13 5.95 4.72 3.67 3.96 49.15%
DPS 4.07 8.10 6.80 4.79 1.59 3.18 3.55 9.55%
NAPS 0.407 0.3848 0.3842 0.3953 0.3823 0.3657 0.3628 7.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.17 1.76 1.43 1.47 1.19 1.11 0.84 -
P/RPS 1.83 1.55 1.33 1.45 1.27 1.31 0.84 68.13%
P/EPS 12.25 11.80 9.34 9.86 10.05 12.01 8.37 28.93%
EY 8.17 8.48 10.71 10.14 9.95 8.32 11.94 -22.36%
DY 4.61 11.36 11.89 8.16 3.36 7.21 10.71 -43.02%
P/NAPS 2.17 1.85 1.49 1.48 1.24 1.21 0.91 78.58%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/07/13 30/04/13 26/02/13 30/10/12 24/07/12 24/04/12 22/02/12 -
Price 2.60 1.82 1.74 1.50 1.39 1.17 0.96 -
P/RPS 2.19 1.61 1.62 1.48 1.48 1.38 0.96 73.38%
P/EPS 14.67 12.20 11.37 10.06 11.74 12.66 9.57 32.98%
EY 6.82 8.20 8.80 9.94 8.52 7.90 10.45 -24.78%
DY 3.85 10.99 9.77 8.00 2.88 6.84 9.38 -44.80%
P/NAPS 2.60 1.92 1.81 1.52 1.45 1.27 1.04 84.30%

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