[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.14%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 353,486 348,082 333,688 321,423 323,905 326,470 309,900 9.16%
PBT 79,541 75,644 68,184 62,543 63,344 57,726 49,368 37.39%
Tax -14,085 -12,848 -11,776 -9,927 -10,652 -9,060 -8,588 39.03%
NP 65,456 62,796 56,408 52,616 52,692 48,666 40,780 37.04%
-
NP to SH 65,456 62,796 56,408 52,616 52,692 48,666 40,780 37.04%
-
Tax Rate 17.71% 16.98% 17.27% 15.87% 16.82% 15.69% 17.40% -
Total Cost 288,030 285,286 277,280 268,807 271,213 277,804 269,120 4.62%
-
Net Worth 297,527 291,552 271,407 273,868 284,051 274,638 259,658 9.49%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 82,334 61,674 123,112 38,728 62,509 27,463 54,664 31.36%
Div Payout % 125.79% 98.21% 218.25% 73.61% 118.63% 56.43% 134.05% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 297,527 291,552 271,407 273,868 284,051 274,638 259,658 9.49%
NOSH 280,686 280,339 279,801 276,635 275,778 274,638 273,324 1.78%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.52% 18.04% 16.90% 16.37% 16.27% 14.91% 13.16% -
ROE 22.00% 21.54% 20.78% 19.21% 18.55% 17.72% 15.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 125.94 124.16 119.26 116.19 117.45 118.87 113.38 7.24%
EPS 23.32 22.40 20.16 19.02 19.11 17.72 14.92 34.64%
DPS 29.33 22.00 44.00 14.00 22.67 10.00 20.00 29.04%
NAPS 1.06 1.04 0.97 0.99 1.03 1.00 0.95 7.57%
Adjusted Per Share Value based on latest NOSH - 276,892
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 52.34 51.54 49.41 47.59 47.96 48.34 45.89 9.15%
EPS 9.69 9.30 8.35 7.79 7.80 7.21 6.04 37.00%
DPS 12.19 9.13 18.23 5.73 9.26 4.07 8.09 31.39%
NAPS 0.4405 0.4317 0.4019 0.4055 0.4206 0.4066 0.3845 9.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.68 4.23 3.44 3.17 2.91 2.17 1.76 -
P/RPS 3.72 3.41 2.88 2.73 2.48 1.83 1.55 79.16%
P/EPS 20.07 18.88 17.06 16.67 15.23 12.25 11.80 42.44%
EY 4.98 5.30 5.86 6.00 6.57 8.17 8.48 -29.84%
DY 6.27 5.20 12.79 4.42 7.79 4.61 11.36 -32.68%
P/NAPS 4.42 4.07 3.55 3.20 2.83 2.17 1.85 78.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/10/14 05/08/14 29/04/14 25/02/14 29/10/13 30/07/13 30/04/13 -
Price 4.24 4.65 3.58 3.26 3.14 2.60 1.82 -
P/RPS 3.37 3.75 3.00 2.81 2.67 2.19 1.61 63.55%
P/EPS 18.18 20.76 17.76 17.14 16.43 14.67 12.20 30.43%
EY 5.50 4.82 5.63 5.83 6.08 6.82 8.20 -23.35%
DY 6.92 4.73 12.29 4.29 7.22 3.85 10.99 -26.51%
P/NAPS 4.00 4.47 3.69 3.29 3.05 2.60 1.92 63.04%

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