[GTRONIC] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 15.44%
YoY- 9.13%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 312,209 327,678 332,664 334,070 332,567 324,125 332,122 -4.04%
PBT 41,588 39,696 37,086 36,319 31,154 29,067 29,230 26.52%
Tax -11,437 -9,108 -6,451 -6,992 -5,749 -4,717 -3,232 132.39%
NP 30,151 30,588 30,635 29,327 25,405 24,350 25,998 10.39%
-
NP to SH 30,151 30,588 30,635 29,327 25,405 24,350 25,998 10.39%
-
Tax Rate 27.50% 22.94% 17.39% 19.25% 18.45% 16.23% 11.06% -
Total Cost 282,058 297,090 302,029 304,743 307,162 299,775 306,124 -5.31%
-
Net Worth 221,100 209,007 222,412 221,836 222,574 224,121 222,421 -0.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 22,193 22,193 17,004 17,004 16,980 16,980 26,084 -10.21%
Div Payout % 73.61% 72.56% 55.51% 57.98% 66.84% 69.74% 100.33% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 221,100 209,007 222,412 221,836 222,574 224,121 222,421 -0.39%
NOSH 1,300,588 1,306,296 1,308,307 1,304,918 1,309,259 1,318,363 1,308,363 -0.39%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.66% 9.33% 9.21% 8.78% 7.64% 7.51% 7.83% -
ROE 13.64% 14.63% 13.77% 13.22% 11.41% 10.86% 11.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.01 25.08 25.43 25.60 25.40 24.59 25.38 -3.63%
EPS 2.32 2.34 2.34 2.25 1.94 1.85 1.99 10.78%
DPS 1.70 1.70 1.30 1.30 1.30 1.30 2.00 -10.27%
NAPS 0.17 0.16 0.17 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 1,304,918
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.27 48.56 49.30 49.51 49.28 48.03 49.22 -4.04%
EPS 4.47 4.53 4.54 4.35 3.76 3.61 3.85 10.47%
DPS 3.29 3.29 2.52 2.52 2.52 2.52 3.87 -10.26%
NAPS 0.3277 0.3097 0.3296 0.3287 0.3298 0.3321 0.3296 -0.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.62 1.48 1.50 1.60 1.55 1.52 1.55 -
P/RPS 6.75 5.90 5.90 6.25 6.10 6.18 6.11 6.87%
P/EPS 69.88 63.21 64.06 71.19 79.88 82.30 78.00 -7.07%
EY 1.43 1.58 1.56 1.40 1.25 1.22 1.28 7.67%
DY 1.05 1.15 0.87 0.81 0.84 0.86 1.29 -12.83%
P/NAPS 9.53 9.25 8.82 9.41 9.12 8.94 9.12 2.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/04/07 26/02/07 30/10/06 25/07/06 25/04/06 23/02/06 25/10/05 -
Price 1.62 2.03 1.55 1.50 1.70 1.67 1.30 -
P/RPS 6.75 8.09 6.10 5.86 6.69 6.79 5.12 20.25%
P/EPS 69.88 86.69 66.19 66.74 87.61 90.42 65.42 4.49%
EY 1.43 1.15 1.51 1.50 1.14 1.11 1.53 -4.41%
DY 1.05 0.84 0.84 0.87 0.76 0.78 1.54 -22.55%
P/NAPS 9.53 12.69 9.12 8.82 10.00 9.82 7.65 15.79%

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