[GTRONIC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.65%
YoY- 54.89%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 328,258 326,678 310,341 289,660 262,266 254,871 254,728 18.40%
PBT 58,402 57,714 53,290 48,343 43,148 33,821 30,165 55.27%
Tax -7,659 -7,945 -7,945 -6,997 -8,005 -5,157 -3,701 62.32%
NP 50,743 49,769 45,345 41,346 35,143 28,664 26,464 54.27%
-
NP to SH 50,743 49,769 45,345 41,346 35,143 28,664 26,464 54.27%
-
Tax Rate 13.11% 13.77% 14.91% 14.47% 18.55% 15.25% 12.27% -
Total Cost 277,515 276,909 264,996 248,314 227,123 226,207 228,264 13.89%
-
Net Worth 283,876 274,524 259,658 259,015 266,474 257,608 246,767 9.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 60,055 35,250 35,250 26,949 10,677 23,964 23,964 84.39%
Div Payout % 118.35% 70.83% 77.74% 65.18% 30.38% 83.61% 90.56% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 283,876 274,524 259,658 259,015 266,474 257,608 246,767 9.78%
NOSH 275,607 274,524 273,324 269,807 269,166 268,342 268,225 1.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.46% 15.23% 14.61% 14.27% 13.40% 11.25% 10.39% -
ROE 17.88% 18.13% 17.46% 15.96% 13.19% 11.13% 10.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 119.10 119.00 113.54 107.36 97.44 94.98 94.97 16.27%
EPS 18.41 18.13 16.59 15.32 13.06 10.68 9.87 51.46%
DPS 21.79 13.00 13.00 10.00 4.00 9.00 9.00 80.20%
NAPS 1.03 1.00 0.95 0.96 0.99 0.96 0.92 7.81%
Adjusted Per Share Value based on latest NOSH - 269,807
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.64 48.41 45.99 42.92 38.87 37.77 37.75 18.39%
EPS 7.52 7.38 6.72 6.13 5.21 4.25 3.92 54.32%
DPS 8.90 5.22 5.22 3.99 1.58 3.55 3.55 84.44%
NAPS 0.4207 0.4068 0.3848 0.3838 0.3949 0.3818 0.3657 9.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.91 2.17 1.76 1.43 1.47 1.19 1.11 -
P/RPS 2.44 1.82 1.55 1.33 1.51 1.25 1.17 63.15%
P/EPS 15.81 11.97 10.61 9.33 11.26 11.14 11.25 25.43%
EY 6.33 8.35 9.43 10.72 8.88 8.98 8.89 -20.24%
DY 7.49 5.99 7.39 6.99 2.72 7.56 8.11 -5.15%
P/NAPS 2.83 2.17 1.85 1.49 1.48 1.24 1.21 76.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/10/13 30/07/13 30/04/13 26/02/13 30/10/12 24/07/12 24/04/12 -
Price 3.14 2.60 1.82 1.74 1.50 1.39 1.17 -
P/RPS 2.64 2.18 1.60 1.62 1.54 1.46 1.23 66.31%
P/EPS 17.05 14.34 10.97 11.35 11.49 13.01 11.86 27.34%
EY 5.86 6.97 9.12 8.81 8.70 7.68 8.43 -21.51%
DY 6.94 5.00 7.14 5.75 2.67 6.47 7.69 -6.60%
P/NAPS 3.05 2.60 1.92 1.81 1.52 1.45 1.27 79.23%

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