[GTRONIC] QoQ Cumulative 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- 33.14%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 265,115 174,041 83,422 321,423 242,929 163,235 77,475 126.91%
PBT 59,656 37,822 17,046 62,543 47,508 28,863 12,342 185.60%
Tax -10,564 -6,424 -2,944 -9,927 -7,989 -4,530 -2,147 189.00%
NP 49,092 31,398 14,102 52,616 39,519 24,333 10,195 184.88%
-
NP to SH 49,092 31,398 14,102 52,616 39,519 24,333 10,195 184.88%
-
Tax Rate 17.71% 16.98% 17.27% 15.87% 16.82% 15.69% 17.40% -
Total Cost 216,023 142,643 69,320 268,807 203,410 138,902 67,280 117.48%
-
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 61,750 30,837 30,778 38,728 46,882 13,731 13,666 173.06%
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 16.50% 10.77% 5.20% 19.21% 13.91% 8.86% 3.93% -
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 94.45 62.08 29.81 116.19 88.09 59.44 28.35 122.90%
EPS 17.49 11.20 5.04 19.02 14.33 8.86 3.73 179.88%
DPS 22.00 11.00 11.00 14.00 17.00 5.00 5.00 168.27%
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 39.27 25.78 12.36 47.61 35.99 24.18 11.48 126.85%
EPS 7.27 4.65 2.09 7.79 5.85 3.60 1.51 184.85%
DPS 9.15 4.57 4.56 5.74 6.94 2.03 2.02 173.51%
NAPS 0.4407 0.4319 0.402 0.4057 0.4208 0.4068 0.3846 9.49%
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 4.95 6.81 11.54 2.73 3.30 3.65 6.21 -14.01%
P/EPS 26.76 37.77 68.25 16.67 20.31 24.49 47.18 -31.45%
EY 3.74 2.65 1.47 6.00 4.92 4.08 2.12 45.95%
DY 4.70 2.60 3.20 4.42 5.84 2.30 2.84 39.86%
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 4.49 7.49 12.01 2.81 3.56 4.37 6.42 -21.19%
P/EPS 24.24 41.52 71.03 17.14 21.91 29.35 48.79 -37.24%
EY 4.13 2.41 1.41 5.83 4.56 3.41 2.05 59.44%
DY 5.19 2.37 3.07 4.29 5.41 1.92 2.75 52.65%
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