[GTRONIC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.98%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 302,032 317,046 319,757 313,681 304,846 306,812 312,209 -2.17%
PBT 34,045 37,880 37,587 38,782 42,861 41,250 41,588 -12.45%
Tax -5,737 -6,888 -6,942 -8,642 -13,875 -12,056 -11,437 -36.78%
NP 28,308 30,992 30,645 30,140 28,986 29,194 30,151 -4.10%
-
NP to SH 28,308 30,992 30,645 30,140 28,986 29,194 30,151 -4.10%
-
Tax Rate 16.85% 18.18% 18.47% 22.28% 32.37% 29.23% 27.50% -
Total Cost 273,724 286,054 289,112 283,541 275,860 277,618 282,058 -1.97%
-
Net Worth 234,920 223,125 224,714 221,485 237,028 224,624 221,100 4.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 36,710 36,710 36,851 31,563 30,285 30,285 22,193 39.73%
Div Payout % 129.68% 118.45% 120.25% 104.72% 104.48% 103.74% 73.61% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 234,920 223,125 224,714 221,485 237,028 224,624 221,100 4.11%
NOSH 1,305,116 1,312,499 1,321,851 1,302,857 1,316,825 1,321,320 1,300,588 0.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.37% 9.78% 9.58% 9.61% 9.51% 9.52% 9.66% -
ROE 12.05% 13.89% 13.64% 13.61% 12.23% 13.00% 13.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.14 24.16 24.19 24.08 23.15 23.22 24.01 -2.42%
EPS 2.17 2.36 2.32 2.31 2.20 2.21 2.32 -4.34%
DPS 2.80 2.80 2.80 2.40 2.30 2.30 1.70 39.34%
NAPS 0.18 0.17 0.17 0.17 0.18 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 1,302,857
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.76 46.98 47.39 46.48 45.18 45.47 46.27 -2.18%
EPS 4.19 4.59 4.54 4.47 4.30 4.33 4.47 -4.20%
DPS 5.44 5.44 5.46 4.68 4.49 4.49 3.29 39.70%
NAPS 0.3481 0.3307 0.333 0.3282 0.3513 0.3329 0.3277 4.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.00 1.00 1.05 1.35 1.40 1.52 1.62 -
P/RPS 4.32 4.14 4.34 5.61 6.05 6.55 6.75 -25.67%
P/EPS 46.10 42.35 45.29 58.36 63.60 68.80 69.88 -24.16%
EY 2.17 2.36 2.21 1.71 1.57 1.45 1.43 31.95%
DY 2.80 2.80 2.67 1.78 1.64 1.51 1.05 91.95%
P/NAPS 5.56 5.88 6.18 7.94 7.78 8.94 9.53 -30.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/10/08 29/07/08 29/04/08 26/02/08 30/10/07 31/07/07 24/04/07 -
Price 0.73 1.02 1.12 1.15 1.42 1.50 1.62 -
P/RPS 3.15 4.22 4.63 4.78 6.13 6.46 6.75 -39.75%
P/EPS 33.66 43.20 48.31 49.71 64.51 67.89 69.88 -38.47%
EY 2.97 2.31 2.07 2.01 1.55 1.47 1.43 62.56%
DY 3.84 2.75 2.50 2.09 1.62 1.53 1.05 136.81%
P/NAPS 4.06 6.00 6.59 6.76 7.89 8.82 9.53 -43.29%

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