[GTRONIC] QoQ Cumulative 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- 37.26%
YoY- 54.89%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 242,929 163,235 77,475 290,007 204,222 126,107 56,794 163.26%
PBT 47,508 28,863 12,342 48,343 37,450 19,493 7,395 245.19%
Tax -7,989 -4,530 -2,147 -6,998 -7,328 -3,583 -1,199 253.68%
NP 39,519 24,333 10,195 41,345 30,122 15,910 6,196 243.53%
-
NP to SH 39,519 24,333 10,195 41,345 30,122 15,910 6,196 243.53%
-
Tax Rate 16.82% 15.69% 17.40% 14.48% 19.57% 18.38% 16.21% -
Total Cost 203,410 138,902 67,280 248,662 174,100 110,197 50,598 152.61%
-
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 46,882 13,731 13,666 45,908 24,248 5,374 5,364 323.74%
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 13.91% 8.86% 3.93% 15.95% 11.29% 6.17% 2.51% -
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 88.09 59.44 28.35 107.39 75.80 46.92 21.17 158.48%
EPS 14.33 8.86 3.73 15.31 11.18 5.92 2.31 237.24%
DPS 17.00 5.00 5.00 17.00 9.00 2.00 2.00 315.95%
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 35.99 24.18 11.48 42.96 30.25 18.68 8.41 163.35%
EPS 5.85 3.60 1.51 6.12 4.46 2.36 0.92 242.83%
DPS 6.94 2.03 2.02 6.80 3.59 0.80 0.79 325.18%
NAPS 0.4208 0.4068 0.3846 0.384 0.3951 0.3822 0.3655 9.83%
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 3.30 3.65 6.21 1.33 1.94 2.54 5.24 -26.50%
P/EPS 20.31 24.49 47.18 9.34 13.15 20.10 48.05 -43.64%
EY 4.92 4.08 2.12 10.71 7.61 4.97 2.08 77.43%
DY 5.84 2.30 2.84 11.89 6.12 1.68 1.80 119.00%
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 3.56 4.37 6.42 1.62 1.98 2.96 5.53 -25.42%
P/EPS 21.91 29.35 48.79 11.37 13.42 23.48 50.65 -42.77%
EY 4.56 3.41 2.05 8.80 7.45 4.26 1.97 74.89%
DY 5.41 1.92 2.75 9.77 6.00 1.44 1.71 115.35%
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