[GTRONIC] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.76%
YoY- 73.63%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 327,370 321,423 328,258 326,678 310,341 289,660 262,266 15.94%
PBT 67,247 62,543 58,402 57,714 53,290 48,343 43,148 34.45%
Tax -10,724 -9,927 -7,659 -7,945 -7,945 -6,997 -8,005 21.54%
NP 56,523 52,616 50,743 49,769 45,345 41,346 35,143 37.31%
-
NP to SH 56,523 52,616 50,743 49,769 45,345 41,346 35,143 37.31%
-
Tax Rate 15.95% 15.87% 13.11% 13.77% 14.91% 14.47% 18.55% -
Total Cost 270,847 268,807 277,515 276,909 264,996 248,314 227,123 12.46%
-
Net Worth 271,407 274,123 283,876 274,524 259,658 259,015 266,474 1.23%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 55,582 38,470 60,055 35,250 35,250 26,949 10,677 200.67%
Div Payout % 98.34% 73.12% 118.35% 70.83% 77.74% 65.18% 30.38% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 271,407 274,123 283,876 274,524 259,658 259,015 266,474 1.23%
NOSH 279,801 276,892 275,607 274,524 273,324 269,807 269,166 2.61%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.27% 16.37% 15.46% 15.23% 14.61% 14.27% 13.40% -
ROE 20.83% 19.19% 17.88% 18.13% 17.46% 15.96% 13.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 117.00 116.08 119.10 119.00 113.54 107.36 97.44 12.98%
EPS 20.20 19.00 18.41 18.13 16.59 15.32 13.06 33.77%
DPS 20.00 14.00 21.79 13.00 13.00 10.00 4.00 192.68%
NAPS 0.97 0.99 1.03 1.00 0.95 0.96 0.99 -1.35%
Adjusted Per Share Value based on latest NOSH - 274,524
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.47 47.59 48.60 48.37 45.95 42.89 38.83 15.94%
EPS 8.37 7.79 7.51 7.37 6.71 6.12 5.20 37.38%
DPS 8.23 5.70 8.89 5.22 5.22 3.99 1.58 200.79%
NAPS 0.4019 0.4059 0.4203 0.4065 0.3845 0.3835 0.3946 1.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.44 3.17 2.91 2.17 1.76 1.43 1.47 -
P/RPS 2.94 2.73 2.44 1.82 1.55 1.33 1.51 55.98%
P/EPS 17.03 16.68 15.81 11.97 10.61 9.33 11.26 31.79%
EY 5.87 5.99 6.33 8.35 9.43 10.72 8.88 -24.13%
DY 5.81 4.42 7.49 5.99 7.39 6.99 2.72 65.93%
P/NAPS 3.55 3.20 2.83 2.17 1.85 1.49 1.48 79.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 25/02/14 29/10/13 30/07/13 30/04/13 26/02/13 30/10/12 -
Price 3.58 3.26 3.14 2.60 1.82 1.74 1.50 -
P/RPS 3.06 2.81 2.64 2.18 1.60 1.62 1.54 58.11%
P/EPS 17.72 17.16 17.05 14.34 10.97 11.35 11.49 33.51%
EY 5.64 5.83 5.86 6.97 9.12 8.81 8.70 -25.11%
DY 5.59 4.29 6.94 5.00 7.14 5.75 2.67 63.73%
P/NAPS 3.69 3.29 3.05 2.60 1.92 1.81 1.52 80.72%

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