[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 54.51%
YoY- 2914.71%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 279,150 274,266 258,634 240,812 217,497 203,269 181,354 33.20%
PBT 37,426 34,809 31,134 28,020 19,228 18,870 13,596 96.05%
Tax -7,699 -4,954 -3,660 -3,420 -3,307 -5,656 -5,910 19.22%
NP 29,727 29,854 27,474 24,600 15,921 13,214 7,686 145.78%
-
NP to SH 29,727 29,854 27,474 24,600 15,921 13,214 7,686 145.78%
-
Tax Rate 20.57% 14.23% 11.76% 12.21% 17.20% 29.97% 43.47% -
Total Cost 249,423 244,412 231,160 216,212 201,576 190,054 173,668 27.21%
-
Net Worth 245,603 238,484 229,830 226,995 225,569 225,488 219,599 7.72%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,892 23,495 15,850 31,673 18,360 17,479 26,142 -19.42%
Div Payout % 63.55% 78.70% 57.69% 128.76% 115.32% 132.28% 340.14% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 245,603 238,484 229,830 226,995 225,569 225,488 219,599 7.72%
NOSH 269,893 264,982 264,173 263,948 262,289 262,195 261,428 2.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.65% 10.89% 10.62% 10.22% 7.32% 6.50% 4.24% -
ROE 12.10% 12.52% 11.95% 10.84% 7.06% 5.86% 3.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.43 103.50 97.90 91.23 82.92 77.53 69.37 30.41%
EPS 11.21 11.27 10.40 9.32 6.07 5.04 2.94 143.47%
DPS 7.00 8.87 6.00 12.00 7.00 6.67 10.00 -21.11%
NAPS 0.91 0.90 0.87 0.86 0.86 0.86 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 263,948
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.33 40.61 38.29 35.66 32.20 30.10 26.85 33.21%
EPS 4.40 4.42 4.07 3.64 2.36 1.96 1.14 145.45%
DPS 2.80 3.48 2.35 4.69 2.72 2.59 3.87 -19.35%
NAPS 0.3637 0.3531 0.3403 0.3361 0.334 0.3339 0.3251 7.74%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.16 1.12 1.46 1.39 0.78 0.81 0.72 -
P/RPS 1.12 1.08 1.49 1.52 0.94 1.04 1.04 5.05%
P/EPS 10.53 9.94 14.04 14.91 12.85 16.07 24.49 -42.94%
EY 9.50 10.06 7.12 6.71 7.78 6.22 4.08 75.40%
DY 6.03 7.92 4.11 8.63 8.97 8.23 13.89 -42.57%
P/NAPS 1.27 1.24 1.68 1.62 0.91 0.94 0.86 29.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 26/10/10 27/07/10 27/04/10 23/02/10 27/10/09 28/07/09 -
Price 1.13 1.18 1.46 1.65 0.93 0.87 0.79 -
P/RPS 1.09 1.14 1.49 1.81 1.12 1.12 1.14 -2.93%
P/EPS 10.26 10.47 14.04 17.70 15.32 17.26 26.87 -47.27%
EY 9.75 9.55 7.12 5.65 6.53 5.79 3.72 89.76%
DY 6.19 7.51 4.11 7.27 7.53 7.66 12.66 -37.85%
P/NAPS 1.24 1.31 1.68 1.92 1.08 1.01 0.94 20.22%

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