[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.94%
YoY- 54.89%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 323,905 326,470 309,900 290,007 272,296 252,214 227,176 26.65%
PBT 63,344 57,726 49,368 48,343 49,933 38,986 29,580 66.06%
Tax -10,652 -9,060 -8,588 -6,998 -9,770 -7,166 -4,796 70.14%
NP 52,692 48,666 40,780 41,345 40,162 31,820 24,784 65.26%
-
NP to SH 52,692 48,666 40,780 41,345 40,162 31,820 24,784 65.26%
-
Tax Rate 16.82% 15.69% 17.40% 14.48% 19.57% 18.38% 16.21% -
Total Cost 271,213 277,804 269,120 248,662 232,133 220,394 202,392 21.52%
-
Net Worth 284,051 274,638 259,658 259,250 266,733 257,999 246,767 9.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 62,509 27,463 54,664 45,908 32,331 10,749 21,458 103.83%
Div Payout % 118.63% 56.43% 134.05% 111.04% 80.50% 33.78% 86.58% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 284,051 274,638 259,658 259,250 266,733 257,999 246,767 9.82%
NOSH 275,778 274,638 273,324 270,052 269,427 268,749 268,225 1.86%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.27% 14.91% 13.16% 14.26% 14.75% 12.62% 10.91% -
ROE 18.55% 17.72% 15.71% 15.95% 15.06% 12.33% 10.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 117.45 118.87 113.38 107.39 101.06 93.85 84.70 24.32%
EPS 19.11 17.72 14.92 15.31 14.91 11.84 9.24 62.25%
DPS 22.67 10.00 20.00 17.00 12.00 4.00 8.00 100.12%
NAPS 1.03 1.00 0.95 0.96 0.99 0.96 0.92 7.81%
Adjusted Per Share Value based on latest NOSH - 269,807
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.00 48.38 45.92 42.98 40.35 37.38 33.67 26.64%
EPS 7.81 7.21 6.04 6.13 5.95 4.72 3.67 65.37%
DPS 9.26 4.07 8.10 6.80 4.79 1.59 3.18 103.78%
NAPS 0.4209 0.407 0.3848 0.3842 0.3953 0.3823 0.3657 9.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.91 2.17 1.76 1.43 1.47 1.19 1.11 -
P/RPS 2.48 1.83 1.55 1.33 1.45 1.27 1.31 52.97%
P/EPS 15.23 12.25 11.80 9.34 9.86 10.05 12.01 17.14%
EY 6.57 8.17 8.48 10.71 10.14 9.95 8.32 -14.55%
DY 7.79 4.61 11.36 11.89 8.16 3.36 7.21 5.28%
P/NAPS 2.83 2.17 1.85 1.49 1.48 1.24 1.21 76.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/10/13 30/07/13 30/04/13 26/02/13 30/10/12 24/07/12 24/04/12 -
Price 3.14 2.60 1.82 1.74 1.50 1.39 1.17 -
P/RPS 2.67 2.19 1.61 1.62 1.48 1.48 1.38 55.20%
P/EPS 16.43 14.67 12.20 11.37 10.06 11.74 12.66 18.95%
EY 6.08 6.82 8.20 8.80 9.94 8.52 7.90 -16.00%
DY 7.22 3.85 10.99 9.77 8.00 2.88 6.84 3.66%
P/NAPS 3.05 2.60 1.92 1.81 1.52 1.45 1.27 79.23%

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