[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.48%
YoY- -26.86%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 274,266 258,634 240,812 217,497 203,269 181,354 152,284 47.97%
PBT 34,809 31,134 28,020 19,228 18,870 13,596 7,424 179.87%
Tax -4,954 -3,660 -3,420 -3,307 -5,656 -5,910 -6,608 -17.45%
NP 29,854 27,474 24,600 15,921 13,214 7,686 816 999.65%
-
NP to SH 29,854 27,474 24,600 15,921 13,214 7,686 816 999.65%
-
Tax Rate 14.23% 11.76% 12.21% 17.20% 29.97% 43.47% 89.01% -
Total Cost 244,412 231,160 216,212 201,576 190,054 173,668 151,468 37.53%
-
Net Worth 238,484 229,830 226,995 225,569 225,488 219,599 214,199 7.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 23,495 15,850 31,673 18,360 17,479 26,142 20,400 9.86%
Div Payout % 78.70% 57.69% 128.76% 115.32% 132.28% 340.14% 2,500.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 238,484 229,830 226,995 225,569 225,488 219,599 214,199 7.41%
NOSH 264,982 264,173 263,948 262,289 262,195 261,428 255,000 2.59%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.89% 10.62% 10.22% 7.32% 6.50% 4.24% 0.54% -
ROE 12.52% 11.95% 10.84% 7.06% 5.86% 3.50% 0.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.50 97.90 91.23 82.92 77.53 69.37 59.72 44.23%
EPS 11.27 10.40 9.32 6.07 5.04 2.94 0.32 972.11%
DPS 8.87 6.00 12.00 7.00 6.67 10.00 8.00 7.11%
NAPS 0.90 0.87 0.86 0.86 0.86 0.84 0.84 4.70%
Adjusted Per Share Value based on latest NOSH - 262,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.61 38.29 35.66 32.20 30.10 26.85 22.55 47.96%
EPS 4.42 4.07 3.64 2.36 1.96 1.14 0.12 1004.60%
DPS 3.48 2.35 4.69 2.72 2.59 3.87 3.02 9.90%
NAPS 0.3531 0.3403 0.3361 0.334 0.3339 0.3251 0.3172 7.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.46 1.39 0.78 0.81 0.72 0.49 -
P/RPS 1.08 1.49 1.52 0.94 1.04 1.04 0.82 20.13%
P/EPS 9.94 14.04 14.91 12.85 16.07 24.49 153.13 -83.82%
EY 10.06 7.12 6.71 7.78 6.22 4.08 0.65 520.01%
DY 7.92 4.11 8.63 8.97 8.23 13.89 16.33 -38.24%
P/NAPS 1.24 1.68 1.62 0.91 0.94 0.86 0.58 65.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 27/07/10 27/04/10 23/02/10 27/10/09 28/07/09 28/04/09 -
Price 1.18 1.46 1.65 0.93 0.87 0.79 0.68 -
P/RPS 1.14 1.49 1.81 1.12 1.12 1.14 1.14 0.00%
P/EPS 10.47 14.04 17.70 15.32 17.26 26.87 212.50 -86.53%
EY 9.55 7.12 5.65 6.53 5.79 3.72 0.47 643.26%
DY 7.51 4.11 7.27 7.53 7.66 12.66 11.76 -25.82%
P/NAPS 1.31 1.68 1.92 1.08 1.01 0.94 0.81 37.74%

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