[GTRONIC] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.24%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 254,728 265,019 280,534 286,198 286,031 279,149 270,744 -3.98%
PBT 30,165 30,249 35,869 37,779 37,899 37,425 31,182 -2.18%
Tax -3,701 -3,556 -6,861 -7,850 -7,897 -7,698 -2,781 20.96%
NP 26,464 26,693 29,008 29,929 30,002 29,727 28,401 -4.59%
-
NP to SH 26,464 26,693 29,008 29,929 30,002 29,727 28,401 -4.59%
-
Tax Rate 12.27% 11.76% 19.13% 20.78% 20.84% 20.57% 8.92% -
Total Cost 228,264 238,326 251,526 256,269 256,029 249,422 242,343 -3.90%
-
Net Worth 246,767 244,408 252,451 249,581 246,911 260,063 238,183 2.38%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 23,964 23,910 24,312 20,685 20,685 23,293 22,827 3.29%
Div Payout % 90.56% 89.57% 83.81% 69.11% 68.95% 78.36% 80.37% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 246,767 244,408 252,451 249,581 246,911 260,063 238,183 2.38%
NOSH 268,225 265,661 265,738 265,512 265,495 285,783 264,648 0.89%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.39% 10.07% 10.34% 10.46% 10.49% 10.65% 10.49% -
ROE 10.72% 10.92% 11.49% 11.99% 12.15% 11.43% 11.92% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 94.97 99.76 105.57 107.79 107.73 97.68 102.30 -4.83%
EPS 9.87 10.05 10.92 11.27 11.30 10.40 10.73 -5.41%
DPS 9.00 9.00 9.15 7.79 7.79 8.15 8.65 2.67%
NAPS 0.92 0.92 0.95 0.94 0.93 0.91 0.90 1.47%
Adjusted Per Share Value based on latest NOSH - 265,512
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 37.72 39.24 41.54 42.38 42.35 41.33 40.09 -3.97%
EPS 3.92 3.95 4.30 4.43 4.44 4.40 4.21 -4.64%
DPS 3.55 3.54 3.60 3.06 3.06 3.45 3.38 3.32%
NAPS 0.3654 0.3619 0.3738 0.3695 0.3656 0.3851 0.3527 2.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.11 0.84 0.93 1.01 1.09 1.16 1.12 -
P/RPS 1.17 0.84 0.88 0.94 1.01 1.19 1.09 4.83%
P/EPS 11.25 8.36 8.52 8.96 9.65 11.15 10.44 5.10%
EY 8.89 11.96 11.74 11.16 10.37 8.97 9.58 -4.85%
DY 8.11 10.71 9.84 7.71 7.15 7.03 7.72 3.33%
P/NAPS 1.21 0.91 0.98 1.07 1.17 1.27 1.24 -1.61%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/04/12 22/02/12 25/10/11 26/07/11 26/04/11 23/02/11 26/10/10 -
Price 1.17 0.96 0.90 1.00 1.14 1.13 1.18 -
P/RPS 1.23 0.96 0.85 0.93 1.06 1.16 1.15 4.58%
P/EPS 11.86 9.55 8.24 8.87 10.09 10.86 11.00 5.14%
EY 8.43 10.47 12.13 11.27 9.91 9.21 9.09 -4.89%
DY 7.69 9.38 10.17 7.79 6.83 7.21 7.33 3.24%
P/NAPS 1.27 1.04 0.95 1.06 1.23 1.24 1.31 -2.04%

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