[GTRONIC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.67%
YoY- 86.72%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 280,534 286,198 286,031 279,149 270,744 256,136 239,629 11.06%
PBT 35,869 37,779 37,899 37,425 31,182 27,997 24,378 29.33%
Tax -6,861 -7,850 -7,897 -7,698 -2,781 -2,182 -2,511 95.32%
NP 29,008 29,929 30,002 29,727 28,401 25,815 21,867 20.71%
-
NP to SH 29,008 29,929 30,002 29,727 28,401 25,815 21,867 20.71%
-
Tax Rate 19.13% 20.78% 20.84% 20.57% 8.92% 7.79% 10.30% -
Total Cost 251,526 256,269 256,029 249,422 242,343 230,321 217,762 10.07%
-
Net Worth 252,451 249,581 246,911 260,063 238,183 229,989 226,995 7.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 24,312 20,685 20,685 23,293 22,827 13,167 21,021 10.17%
Div Payout % 83.81% 69.11% 68.95% 78.36% 80.37% 51.01% 96.13% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 252,451 249,581 246,911 260,063 238,183 229,989 226,995 7.33%
NOSH 265,738 265,512 265,495 285,783 264,648 264,355 263,948 0.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.34% 10.46% 10.49% 10.65% 10.49% 10.08% 9.13% -
ROE 11.49% 11.99% 12.15% 11.43% 11.92% 11.22% 9.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 105.57 107.79 107.73 97.68 102.30 96.89 90.79 10.56%
EPS 10.92 11.27 11.30 10.40 10.73 9.77 8.28 20.24%
DPS 9.15 7.79 7.79 8.15 8.65 5.00 8.00 9.35%
NAPS 0.95 0.94 0.93 0.91 0.90 0.87 0.86 6.85%
Adjusted Per Share Value based on latest NOSH - 285,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.57 42.41 42.39 41.37 40.12 37.96 35.51 11.06%
EPS 4.30 4.44 4.45 4.41 4.21 3.83 3.24 20.74%
DPS 3.60 3.07 3.07 3.45 3.38 1.95 3.12 10.00%
NAPS 0.3741 0.3699 0.3659 0.3854 0.353 0.3408 0.3364 7.33%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.93 1.01 1.09 1.16 1.12 1.46 1.39 -
P/RPS 0.88 0.94 1.01 1.19 1.09 1.51 1.53 -30.81%
P/EPS 8.52 8.96 9.65 11.15 10.44 14.95 16.78 -36.32%
EY 11.74 11.16 10.37 8.97 9.58 6.69 5.96 57.07%
DY 9.84 7.71 7.15 7.03 7.72 3.42 5.76 42.85%
P/NAPS 0.98 1.07 1.17 1.27 1.24 1.68 1.62 -28.45%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 26/07/11 26/04/11 23/02/11 26/10/10 27/07/10 27/04/10 -
Price 0.90 1.00 1.14 1.13 1.18 1.46 1.65 -
P/RPS 0.85 0.93 1.06 1.16 1.15 1.51 1.82 -39.77%
P/EPS 8.24 8.87 10.09 10.86 11.00 14.95 19.92 -44.45%
EY 12.13 11.27 9.91 9.21 9.09 6.69 5.02 79.97%
DY 10.17 7.79 6.83 7.21 7.33 3.42 4.85 63.75%
P/NAPS 0.95 1.06 1.23 1.24 1.31 1.68 1.92 -37.41%

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