[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.37%
YoY- 64.54%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 321,423 323,905 326,470 309,900 290,007 272,296 252,214 17.49%
PBT 62,543 63,344 57,726 49,368 48,343 49,933 38,986 36.92%
Tax -9,927 -10,652 -9,060 -8,588 -6,998 -9,770 -7,166 24.19%
NP 52,616 52,692 48,666 40,780 41,345 40,162 31,820 39.70%
-
NP to SH 52,616 52,692 48,666 40,780 41,345 40,162 31,820 39.70%
-
Tax Rate 15.87% 16.82% 15.69% 17.40% 14.48% 19.57% 18.38% -
Total Cost 268,807 271,213 277,804 269,120 248,662 232,133 220,394 14.11%
-
Net Worth 273,868 284,051 274,638 259,658 259,250 266,733 257,999 4.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 38,728 62,509 27,463 54,664 45,908 32,331 10,749 134.47%
Div Payout % 73.61% 118.63% 56.43% 134.05% 111.04% 80.50% 33.78% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 273,868 284,051 274,638 259,658 259,250 266,733 257,999 4.04%
NOSH 276,635 275,778 274,638 273,324 270,052 269,427 268,749 1.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.37% 16.27% 14.91% 13.16% 14.26% 14.75% 12.62% -
ROE 19.21% 18.55% 17.72% 15.71% 15.95% 15.06% 12.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.19 117.45 118.87 113.38 107.39 101.06 93.85 15.25%
EPS 19.02 19.11 17.72 14.92 15.31 14.91 11.84 37.04%
DPS 14.00 22.67 10.00 20.00 17.00 12.00 4.00 129.99%
NAPS 0.99 1.03 1.00 0.95 0.96 0.99 0.96 2.06%
Adjusted Per Share Value based on latest NOSH - 273,324
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.59 47.96 48.34 45.89 42.94 40.32 37.34 17.49%
EPS 7.79 7.80 7.21 6.04 6.12 5.95 4.71 39.72%
DPS 5.73 9.26 4.07 8.09 6.80 4.79 1.59 134.50%
NAPS 0.4055 0.4206 0.4066 0.3845 0.3839 0.3949 0.382 4.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.17 2.91 2.17 1.76 1.43 1.47 1.19 -
P/RPS 2.73 2.48 1.83 1.55 1.33 1.45 1.27 66.32%
P/EPS 16.67 15.23 12.25 11.80 9.34 9.86 10.05 39.99%
EY 6.00 6.57 8.17 8.48 10.71 10.14 9.95 -28.55%
DY 4.42 7.79 4.61 11.36 11.89 8.16 3.36 19.99%
P/NAPS 3.20 2.83 2.17 1.85 1.49 1.48 1.24 87.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/10/13 30/07/13 30/04/13 26/02/13 30/10/12 24/07/12 -
Price 3.26 3.14 2.60 1.82 1.74 1.50 1.39 -
P/RPS 2.81 2.67 2.19 1.61 1.62 1.48 1.48 53.15%
P/EPS 17.14 16.43 14.67 12.20 11.37 10.06 11.74 28.60%
EY 5.83 6.08 6.82 8.20 8.80 9.94 8.52 -22.29%
DY 4.29 7.22 3.85 10.99 9.77 8.00 2.88 30.33%
P/NAPS 3.29 3.05 2.60 1.92 1.81 1.52 1.45 72.41%

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