[GTRONIC] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.02%
YoY- 145.28%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 286,198 286,031 279,149 270,744 256,136 239,629 217,497 20.14%
PBT 37,779 37,899 37,425 31,182 27,997 24,378 19,229 57.06%
Tax -7,850 -7,897 -7,698 -2,781 -2,182 -2,511 -3,308 78.19%
NP 29,929 30,002 29,727 28,401 25,815 21,867 15,921 52.49%
-
NP to SH 29,929 30,002 29,727 28,401 25,815 21,867 15,921 52.49%
-
Tax Rate 20.78% 20.84% 20.57% 8.92% 7.79% 10.30% 17.20% -
Total Cost 256,269 256,029 249,422 242,343 230,321 217,762 201,576 17.40%
-
Net Worth 249,581 246,911 260,063 238,183 229,989 226,995 225,703 6.95%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 20,685 20,685 23,293 22,827 13,167 21,021 18,202 8.92%
Div Payout % 69.11% 68.95% 78.36% 80.37% 51.01% 96.13% 114.33% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 249,581 246,911 260,063 238,183 229,989 226,995 225,703 6.95%
NOSH 265,512 265,495 285,783 264,648 264,355 263,948 262,445 0.77%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.46% 10.49% 10.65% 10.49% 10.08% 9.13% 7.32% -
ROE 11.99% 12.15% 11.43% 11.92% 11.22% 9.63% 7.05% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.79 107.73 97.68 102.30 96.89 90.79 82.87 19.21%
EPS 11.27 11.30 10.40 10.73 9.77 8.28 6.07 51.23%
DPS 7.79 7.79 8.15 8.65 5.00 8.00 6.94 8.02%
NAPS 0.94 0.93 0.91 0.90 0.87 0.86 0.86 6.12%
Adjusted Per Share Value based on latest NOSH - 264,648
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.41 42.39 41.37 40.12 37.96 35.51 32.23 20.14%
EPS 4.44 4.45 4.41 4.21 3.83 3.24 2.36 52.57%
DPS 3.07 3.07 3.45 3.38 1.95 3.12 2.70 8.96%
NAPS 0.3699 0.3659 0.3854 0.353 0.3408 0.3364 0.3345 6.95%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.09 1.16 1.12 1.46 1.39 0.78 -
P/RPS 0.94 1.01 1.19 1.09 1.51 1.53 0.94 0.00%
P/EPS 8.96 9.65 11.15 10.44 14.95 16.78 12.86 -21.46%
EY 11.16 10.37 8.97 9.58 6.69 5.96 7.78 27.27%
DY 7.71 7.15 7.03 7.72 3.42 5.76 8.89 -9.08%
P/NAPS 1.07 1.17 1.27 1.24 1.68 1.62 0.91 11.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/07/11 26/04/11 23/02/11 26/10/10 27/07/10 27/04/10 23/02/10 -
Price 1.00 1.14 1.13 1.18 1.46 1.65 0.93 -
P/RPS 0.93 1.06 1.16 1.15 1.51 1.82 1.12 -11.68%
P/EPS 8.87 10.09 10.86 11.00 14.95 19.92 15.33 -30.63%
EY 11.27 9.91 9.21 9.09 6.69 5.02 6.52 44.17%
DY 7.79 6.83 7.21 7.33 3.42 4.85 7.46 2.93%
P/NAPS 1.06 1.23 1.24 1.31 1.68 1.92 1.08 -1.24%

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