[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.62%
YoY- -10.21%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 272,296 252,214 227,176 265,019 276,112 272,730 268,340 0.97%
PBT 49,933 38,986 29,580 30,249 32,733 31,840 29,916 40.57%
Tax -9,770 -7,166 -4,796 -3,556 -3,837 -3,962 -4,216 74.84%
NP 40,162 31,820 24,784 26,693 28,896 27,878 25,700 34.55%
-
NP to SH 40,162 31,820 24,784 26,693 28,896 27,878 25,700 34.55%
-
Tax Rate 19.57% 18.38% 16.21% 11.76% 11.72% 12.44% 14.09% -
Total Cost 232,133 220,394 202,392 238,326 247,216 244,852 242,640 -2.90%
-
Net Worth 266,733 257,999 246,767 244,841 252,618 249,574 246,911 5.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 32,331 10,749 21,458 23,951 24,818 10,620 21,239 32.22%
Div Payout % 80.50% 33.78% 86.58% 89.73% 85.89% 38.10% 82.64% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 266,733 257,999 246,767 244,841 252,618 249,574 246,911 5.26%
NOSH 269,427 268,749 268,225 266,131 265,914 265,504 265,495 0.98%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.75% 12.62% 10.91% 10.07% 10.47% 10.22% 9.58% -
ROE 15.06% 12.33% 10.04% 10.90% 11.44% 11.17% 10.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 101.06 93.85 84.70 99.58 103.84 102.72 101.07 -0.00%
EPS 14.91 11.84 9.24 10.03 10.87 10.50 9.68 33.26%
DPS 12.00 4.00 8.00 9.00 9.33 4.00 8.00 30.94%
NAPS 0.99 0.96 0.92 0.92 0.95 0.94 0.93 4.24%
Adjusted Per Share Value based on latest NOSH - 265,661
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.35 37.38 33.67 39.27 40.92 40.42 39.77 0.96%
EPS 5.95 4.72 3.67 3.96 4.28 4.13 3.81 34.49%
DPS 4.79 1.59 3.18 3.55 3.68 1.57 3.15 32.13%
NAPS 0.3953 0.3823 0.3657 0.3628 0.3744 0.3698 0.3659 5.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.47 1.19 1.11 0.84 0.93 1.01 1.09 -
P/RPS 1.45 1.27 1.31 0.84 0.90 0.98 1.08 21.63%
P/EPS 9.86 10.05 12.01 8.37 8.56 9.62 11.26 -8.44%
EY 10.14 9.95 8.32 11.94 11.68 10.40 8.88 9.22%
DY 8.16 3.36 7.21 10.71 10.04 3.96 7.34 7.29%
P/NAPS 1.48 1.24 1.21 0.91 0.98 1.07 1.17 16.91%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 24/07/12 24/04/12 22/02/12 25/10/11 26/07/11 26/04/11 -
Price 1.50 1.39 1.17 0.96 0.90 1.00 1.14 -
P/RPS 1.48 1.48 1.38 0.96 0.87 0.97 1.13 19.64%
P/EPS 10.06 11.74 12.66 9.57 8.28 9.52 11.78 -9.96%
EY 9.94 8.52 7.90 10.45 12.07 10.50 8.49 11.05%
DY 8.00 2.88 6.84 9.38 10.37 4.00 7.02 9.07%
P/NAPS 1.52 1.45 1.27 1.04 0.95 1.06 1.23 15.11%

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