[GTRONIC] QoQ 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- -13.76%
YoY- 16.69%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 91,074 90,619 83,422 78,494 79,694 85,760 77,475 11.37%
PBT 21,834 20,776 17,046 15,035 18,645 16,521 12,342 46.22%
Tax -4,140 -3,480 -2,944 -1,938 -3,459 -2,383 -2,147 54.85%
NP 17,694 17,296 14,102 13,097 15,186 14,138 10,195 44.37%
-
NP to SH 17,694 17,296 14,102 13,097 15,186 14,138 10,195 44.37%
-
Tax Rate 18.96% 16.75% 17.27% 12.89% 18.55% 14.42% 17.40% -
Total Cost 73,380 73,323 69,320 65,397 64,508 71,622 67,280 5.95%
-
Net Worth 297,236 291,537 271,407 274,123 283,876 274,524 259,658 9.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 30,845 - 30,778 - 24,804 - 13,666 71.98%
Div Payout % 174.33% - 218.25% - 163.34% - 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 297,236 291,537 271,407 274,123 283,876 274,524 259,658 9.42%
NOSH 280,412 280,324 279,801 276,892 275,607 274,524 273,324 1.71%
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 19.43% 19.09% 16.90% 16.69% 19.06% 16.49% 13.16% -
ROE 5.95% 5.93% 5.20% 4.78% 5.35% 5.15% 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 32.48 32.33 29.81 28.35 28.92 31.24 28.35 9.48%
EPS 6.31 6.17 5.04 4.73 5.51 5.15 3.73 41.93%
DPS 11.00 0.00 11.00 0.00 9.00 0.00 5.00 69.07%
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 13.50 13.43 12.36 11.63 11.81 12.71 11.48 11.39%
EPS 2.62 2.56 2.09 1.94 2.25 2.10 1.51 44.34%
DPS 4.57 0.00 4.56 0.00 3.68 0.00 2.03 71.68%
NAPS 0.4405 0.432 0.4022 0.4062 0.4207 0.4068 0.3848 9.42%
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 14.41 13.09 11.54 11.18 10.06 6.95 6.21 75.18%
P/EPS 74.17 68.56 68.25 67.02 52.81 42.14 47.18 35.16%
EY 1.35 1.46 1.47 1.49 1.89 2.37 2.12 -25.96%
DY 2.35 0.00 3.20 0.00 3.09 0.00 2.84 -11.85%
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 13.05 14.38 12.01 11.50 10.86 8.32 6.42 60.39%
P/EPS 67.19 75.36 71.03 68.92 56.99 50.49 48.79 23.75%
EY 1.49 1.33 1.41 1.45 1.75 1.98 2.05 -19.14%
DY 2.59 0.00 3.07 0.00 2.87 0.00 2.75 -3.91%
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