[GTRONIC] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.31%
YoY- -4.23%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 310,341 289,660 262,266 254,871 254,728 265,019 280,534 6.95%
PBT 53,290 48,343 43,148 33,821 30,165 30,249 35,869 30.17%
Tax -7,945 -6,997 -8,005 -5,157 -3,701 -3,556 -6,861 10.26%
NP 45,345 41,346 35,143 28,664 26,464 26,693 29,008 34.65%
-
NP to SH 45,345 41,346 35,143 28,664 26,464 26,693 29,008 34.65%
-
Tax Rate 14.91% 14.47% 18.55% 15.25% 12.27% 11.76% 19.13% -
Total Cost 264,996 248,314 227,123 226,207 228,264 238,326 251,526 3.53%
-
Net Worth 259,658 259,015 266,474 257,608 246,767 244,408 252,451 1.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 35,250 26,949 10,677 23,964 23,964 23,910 24,312 28.07%
Div Payout % 77.74% 65.18% 30.38% 83.61% 90.56% 89.57% 83.81% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 259,658 259,015 266,474 257,608 246,767 244,408 252,451 1.89%
NOSH 273,324 269,807 269,166 268,342 268,225 265,661 265,738 1.89%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.61% 14.27% 13.40% 11.25% 10.39% 10.07% 10.34% -
ROE 17.46% 15.96% 13.19% 11.13% 10.72% 10.92% 11.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 113.54 107.36 97.44 94.98 94.97 99.76 105.57 4.96%
EPS 16.59 15.32 13.06 10.68 9.87 10.05 10.92 32.12%
DPS 13.00 10.00 4.00 9.00 9.00 9.00 9.15 26.35%
NAPS 0.95 0.96 0.99 0.96 0.92 0.92 0.95 0.00%
Adjusted Per Share Value based on latest NOSH - 268,342
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 45.99 42.92 38.87 37.77 37.75 39.27 41.57 6.96%
EPS 6.72 6.13 5.21 4.25 3.92 3.96 4.30 34.63%
DPS 5.22 3.99 1.58 3.55 3.55 3.54 3.60 28.07%
NAPS 0.3848 0.3838 0.3949 0.3818 0.3657 0.3622 0.3741 1.89%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.76 1.43 1.47 1.19 1.11 0.84 0.93 -
P/RPS 1.55 1.33 1.51 1.25 1.17 0.84 0.88 45.79%
P/EPS 10.61 9.33 11.26 11.14 11.25 8.36 8.52 15.73%
EY 9.43 10.72 8.88 8.98 8.89 11.96 11.74 -13.57%
DY 7.39 6.99 2.72 7.56 8.11 10.71 9.84 -17.36%
P/NAPS 1.85 1.49 1.48 1.24 1.21 0.91 0.98 52.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/04/13 26/02/13 30/10/12 24/07/12 24/04/12 22/02/12 25/10/11 -
Price 1.82 1.74 1.50 1.39 1.17 0.96 0.90 -
P/RPS 1.60 1.62 1.54 1.46 1.23 0.96 0.85 52.39%
P/EPS 10.97 11.35 11.49 13.01 11.86 9.55 8.24 20.99%
EY 9.12 8.81 8.70 7.68 8.43 10.47 12.13 -17.30%
DY 7.14 5.75 2.67 6.47 7.69 9.38 10.17 -20.99%
P/NAPS 1.92 1.81 1.52 1.45 1.27 1.04 0.95 59.78%

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