[GTRONIC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.69%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 343,609 332,229 327,370 321,423 328,258 326,678 310,341 7.01%
PBT 74,691 71,502 67,247 62,543 58,402 57,714 53,290 25.21%
Tax -12,502 -11,821 -10,724 -9,927 -7,659 -7,945 -7,945 35.25%
NP 62,189 59,681 56,523 52,616 50,743 49,769 45,345 23.41%
-
NP to SH 62,127 59,681 56,523 52,616 50,743 49,769 45,345 23.33%
-
Tax Rate 16.74% 16.53% 15.95% 15.87% 13.11% 13.77% 14.91% -
Total Cost 281,420 272,548 270,847 268,807 277,515 276,909 264,996 4.08%
-
Net Worth 297,236 291,537 271,407 274,123 283,876 274,524 259,658 9.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 61,623 55,582 55,582 38,470 60,055 35,250 35,250 45.06%
Div Payout % 99.19% 93.13% 98.34% 73.12% 118.35% 70.83% 77.74% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 297,236 291,537 271,407 274,123 283,876 274,524 259,658 9.42%
NOSH 280,412 280,324 279,801 276,892 275,607 274,524 273,324 1.71%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.10% 17.96% 17.27% 16.37% 15.46% 15.23% 14.61% -
ROE 20.90% 20.47% 20.83% 19.19% 17.88% 18.13% 17.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 122.54 118.52 117.00 116.08 119.10 119.00 113.54 5.21%
EPS 22.16 21.29 20.20 19.00 18.41 18.13 16.59 21.26%
DPS 22.00 20.00 20.00 14.00 21.79 13.00 13.00 41.96%
NAPS 1.06 1.04 0.97 0.99 1.03 1.00 0.95 7.57%
Adjusted Per Share Value based on latest NOSH - 276,892
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.90 49.21 48.49 47.61 48.63 48.39 45.97 7.02%
EPS 9.20 8.84 8.37 7.79 7.52 7.37 6.72 23.27%
DPS 9.13 8.23 8.23 5.70 8.90 5.22 5.22 45.11%
NAPS 0.4403 0.4319 0.402 0.4061 0.4205 0.4067 0.3846 9.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.68 4.23 3.44 3.17 2.91 2.17 1.76 -
P/RPS 3.82 3.57 2.94 2.73 2.44 1.82 1.55 82.35%
P/EPS 21.12 19.87 17.03 16.68 15.81 11.97 10.61 58.17%
EY 4.73 5.03 5.87 5.99 6.33 8.35 9.43 -36.84%
DY 4.70 4.73 5.81 4.42 7.49 5.99 7.39 -26.02%
P/NAPS 4.42 4.07 3.55 3.20 2.83 2.17 1.85 78.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/10/14 05/08/14 29/04/14 25/02/14 29/10/13 30/07/13 30/04/13 -
Price 4.24 4.65 3.58 3.26 3.14 2.60 1.82 -
P/RPS 3.46 3.92 3.06 2.81 2.64 2.18 1.60 67.14%
P/EPS 19.14 21.84 17.72 17.16 17.05 14.34 10.97 44.88%
EY 5.23 4.58 5.64 5.83 5.86 6.97 9.12 -30.95%
DY 5.19 4.30 5.59 4.29 6.94 5.00 7.14 -19.14%
P/NAPS 4.00 4.47 3.69 3.29 3.05 2.60 1.92 63.04%

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