[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -7.15%
YoY- -3.56%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 290,007 272,296 252,214 227,176 265,019 276,112 272,730 4.16%
PBT 48,343 49,933 38,986 29,580 30,249 32,733 31,840 31.93%
Tax -6,998 -9,770 -7,166 -4,796 -3,556 -3,837 -3,962 45.86%
NP 41,345 40,162 31,820 24,784 26,693 28,896 27,878 29.89%
-
NP to SH 41,345 40,162 31,820 24,784 26,693 28,896 27,878 29.89%
-
Tax Rate 14.48% 19.57% 18.38% 16.21% 11.76% 11.72% 12.44% -
Total Cost 248,662 232,133 220,394 202,392 238,326 247,216 244,852 1.02%
-
Net Worth 259,250 266,733 257,999 246,767 244,841 252,618 249,574 2.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 45,908 32,331 10,749 21,458 23,951 24,818 10,620 164.18%
Div Payout % 111.04% 80.50% 33.78% 86.58% 89.73% 85.89% 38.10% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 259,250 266,733 257,999 246,767 244,841 252,618 249,574 2.55%
NOSH 270,052 269,427 268,749 268,225 266,131 265,914 265,504 1.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.26% 14.75% 12.62% 10.91% 10.07% 10.47% 10.22% -
ROE 15.95% 15.06% 12.33% 10.04% 10.90% 11.44% 11.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 107.39 101.06 93.85 84.70 99.58 103.84 102.72 2.99%
EPS 15.31 14.91 11.84 9.24 10.03 10.87 10.50 28.43%
DPS 17.00 12.00 4.00 8.00 9.00 9.33 4.00 161.22%
NAPS 0.96 0.99 0.96 0.92 0.92 0.95 0.94 1.40%
Adjusted Per Share Value based on latest NOSH - 268,225
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.98 40.35 37.38 33.67 39.27 40.92 40.42 4.15%
EPS 6.13 5.95 4.72 3.67 3.96 4.28 4.13 29.96%
DPS 6.80 4.79 1.59 3.18 3.55 3.68 1.57 164.53%
NAPS 0.3842 0.3953 0.3823 0.3657 0.3628 0.3744 0.3698 2.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.43 1.47 1.19 1.11 0.84 0.93 1.01 -
P/RPS 1.33 1.45 1.27 1.31 0.84 0.90 0.98 22.46%
P/EPS 9.34 9.86 10.05 12.01 8.37 8.56 9.62 -1.94%
EY 10.71 10.14 9.95 8.32 11.94 11.68 10.40 1.96%
DY 11.89 8.16 3.36 7.21 10.71 10.04 3.96 107.43%
P/NAPS 1.49 1.48 1.24 1.21 0.91 0.98 1.07 24.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/10/12 24/07/12 24/04/12 22/02/12 25/10/11 26/07/11 -
Price 1.74 1.50 1.39 1.17 0.96 0.90 1.00 -
P/RPS 1.62 1.48 1.48 1.38 0.96 0.87 0.97 40.54%
P/EPS 11.37 10.06 11.74 12.66 9.57 8.28 9.52 12.50%
EY 8.80 9.94 8.52 7.90 10.45 12.07 10.50 -11.06%
DY 9.77 8.00 2.88 6.84 9.38 10.37 4.00 80.87%
P/NAPS 1.81 1.52 1.45 1.27 1.04 0.95 1.06 42.63%

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