[GTRONIC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.46%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 306,812 312,209 327,678 332,664 334,070 332,567 324,125 -3.60%
PBT 41,250 41,588 39,696 37,086 36,319 31,154 29,067 26.36%
Tax -12,056 -11,437 -9,108 -6,451 -6,992 -5,749 -4,717 87.25%
NP 29,194 30,151 30,588 30,635 29,327 25,405 24,350 12.89%
-
NP to SH 29,194 30,151 30,588 30,635 29,327 25,405 24,350 12.89%
-
Tax Rate 29.23% 27.50% 22.94% 17.39% 19.25% 18.45% 16.23% -
Total Cost 277,618 282,058 297,090 302,029 304,743 307,162 299,775 -5.00%
-
Net Worth 224,624 221,100 209,007 222,412 221,836 222,574 224,121 0.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 30,285 22,193 22,193 17,004 17,004 16,980 16,980 47.22%
Div Payout % 103.74% 73.61% 72.56% 55.51% 57.98% 66.84% 69.74% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 224,624 221,100 209,007 222,412 221,836 222,574 224,121 0.14%
NOSH 1,321,320 1,300,588 1,306,296 1,308,307 1,304,918 1,309,259 1,318,363 0.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.52% 9.66% 9.33% 9.21% 8.78% 7.64% 7.51% -
ROE 13.00% 13.64% 14.63% 13.77% 13.22% 11.41% 10.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.22 24.01 25.08 25.43 25.60 25.40 24.59 -3.75%
EPS 2.21 2.32 2.34 2.34 2.25 1.94 1.85 12.62%
DPS 2.30 1.70 1.70 1.30 1.30 1.30 1.30 46.43%
NAPS 0.17 0.17 0.16 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 1,308,307
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.43 46.23 48.52 49.26 49.46 49.24 47.99 -3.59%
EPS 4.32 4.46 4.53 4.54 4.34 3.76 3.61 12.75%
DPS 4.48 3.29 3.29 2.52 2.52 2.51 2.51 47.29%
NAPS 0.3326 0.3274 0.3095 0.3293 0.3285 0.3296 0.3318 0.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.52 1.62 1.48 1.50 1.60 1.55 1.52 -
P/RPS 6.55 6.75 5.90 5.90 6.25 6.10 6.18 3.96%
P/EPS 68.80 69.88 63.21 64.06 71.19 79.88 82.30 -11.28%
EY 1.45 1.43 1.58 1.56 1.40 1.25 1.22 12.23%
DY 1.51 1.05 1.15 0.87 0.81 0.84 0.86 45.69%
P/NAPS 8.94 9.53 9.25 8.82 9.41 9.12 8.94 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 31/07/07 24/04/07 26/02/07 30/10/06 25/07/06 25/04/06 23/02/06 -
Price 1.50 1.62 2.03 1.55 1.50 1.70 1.67 -
P/RPS 6.46 6.75 8.09 6.10 5.86 6.69 6.79 -3.27%
P/EPS 67.89 69.88 86.69 66.19 66.74 87.61 90.42 -17.43%
EY 1.47 1.43 1.15 1.51 1.50 1.14 1.11 20.65%
DY 1.53 1.05 0.84 0.84 0.87 0.76 0.78 56.89%
P/NAPS 8.82 9.53 12.69 9.12 8.82 10.00 9.82 -6.92%

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