[GTRONIC] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 22.65%
YoY- 22.34%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 88,695 89,929 91,074 90,619 83,422 78,494 79,694 7.40%
PBT 20,363 16,560 21,834 20,776 17,046 15,035 18,645 6.05%
Tax -3,214 -1,254 -4,140 -3,480 -2,944 -1,938 -3,459 -4.78%
NP 17,149 15,306 17,694 17,296 14,102 13,097 15,186 8.44%
-
NP to SH 17,149 15,306 17,694 17,296 14,102 13,097 15,186 8.44%
-
Tax Rate 15.78% 7.57% 18.96% 16.75% 17.27% 12.89% 18.55% -
Total Cost 71,546 74,623 73,380 73,323 69,320 65,397 64,508 7.15%
-
Net Worth 281,131 283,652 297,236 291,537 271,407 274,123 283,876 -0.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 36,547 - 30,845 - 30,778 - 24,804 29.51%
Div Payout % 213.11% - 174.33% - 218.25% - 163.34% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 281,131 283,652 297,236 291,537 271,407 274,123 283,876 -0.64%
NOSH 281,131 280,844 280,412 280,324 279,801 276,892 275,607 1.33%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.33% 17.02% 19.43% 19.09% 16.90% 16.69% 19.06% -
ROE 6.10% 5.40% 5.95% 5.93% 5.20% 4.78% 5.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.55 32.02 32.48 32.33 29.81 28.35 28.92 5.97%
EPS 6.10 5.45 6.31 6.17 5.04 4.73 5.51 7.02%
DPS 13.00 0.00 11.00 0.00 11.00 0.00 9.00 27.80%
NAPS 1.00 1.01 1.06 1.04 0.97 0.99 1.03 -1.95%
Adjusted Per Share Value based on latest NOSH - 280,324
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.14 13.32 13.49 13.42 12.36 11.63 11.81 7.38%
EPS 2.54 2.27 2.62 2.56 2.09 1.94 2.25 8.42%
DPS 5.41 0.00 4.57 0.00 4.56 0.00 3.67 29.55%
NAPS 0.4165 0.4202 0.4403 0.4319 0.402 0.4061 0.4205 -0.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.26 4.30 4.68 4.23 3.44 3.17 2.91 -
P/RPS 16.67 13.43 14.41 13.09 11.54 11.18 10.06 40.07%
P/EPS 86.23 78.90 74.17 68.56 68.25 67.02 52.81 38.70%
EY 1.16 1.27 1.35 1.46 1.47 1.49 1.89 -27.80%
DY 2.47 0.00 2.35 0.00 3.20 0.00 3.09 -13.88%
P/NAPS 5.26 4.26 4.42 4.07 3.55 3.20 2.83 51.22%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 24/02/15 28/10/14 05/08/14 29/04/14 25/02/14 29/10/13 -
Price 6.09 4.99 4.24 4.65 3.58 3.26 3.14 -
P/RPS 19.30 15.58 13.05 14.38 12.01 11.50 10.86 46.76%
P/EPS 99.84 91.56 67.19 75.36 71.03 68.92 56.99 45.37%
EY 1.00 1.09 1.49 1.33 1.41 1.45 1.75 -31.16%
DY 2.13 0.00 2.59 0.00 3.07 0.00 2.87 -18.04%
P/NAPS 6.09 4.94 4.00 4.47 3.69 3.29 3.05 58.63%

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