[GTRONIC] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.01%
YoY- 38.17%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 347,859 347,636 339,214 327,937 331,305 321,390 309,224 8.12%
PBT 34,575 33,935 33,748 33,401 31,902 27,743 27,598 16.13%
Tax -3,985 -2,622 -2,416 -3,069 -2,739 -4,789 -5,606 -20.26%
NP 30,590 31,313 31,332 30,332 29,163 22,954 21,992 24.48%
-
NP to SH 30,590 31,313 31,332 30,332 29,163 22,954 21,992 24.48%
-
Tax Rate 11.53% 7.73% 7.16% 9.19% 8.59% 17.26% 20.31% -
Total Cost 317,269 316,323 307,882 297,605 302,142 298,436 287,232 6.82%
-
Net Worth 208,931 208,309 196,861 199,746 185,045 115,420 113,775 49.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 16,625 7,036 7,036 7,036 3,469 12,396 10,780 33.30%
Div Payout % 54.35% 22.47% 22.46% 23.20% 11.90% 54.01% 49.02% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 208,931 208,309 196,861 199,746 185,045 115,420 113,775 49.68%
NOSH 1,305,820 1,301,935 1,312,407 118,896 115,653 115,420 113,775 405.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.79% 9.01% 9.24% 9.25% 8.80% 7.14% 7.11% -
ROE 14.64% 15.03% 15.92% 15.19% 15.76% 19.89% 19.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.64 26.70 25.85 275.82 286.46 278.45 271.78 -78.59%
EPS 2.34 2.41 2.39 25.51 25.22 19.89 19.33 -75.37%
DPS 1.27 0.54 0.54 5.92 3.00 10.74 9.48 -73.65%
NAPS 0.16 0.16 0.15 1.68 1.60 1.00 1.00 -70.36%
Adjusted Per Share Value based on latest NOSH - 118,896
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.51 51.47 50.23 48.56 49.05 47.59 45.79 8.12%
EPS 4.53 4.64 4.64 4.49 4.32 3.40 3.26 24.40%
DPS 2.46 1.04 1.04 1.04 0.51 1.84 1.60 33.03%
NAPS 0.3094 0.3084 0.2915 0.2958 0.274 0.1709 0.1685 49.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.40 2.25 2.58 3.50 3.30 2.72 2.50 -
P/RPS 9.01 8.43 9.98 1.27 1.15 0.98 0.92 354.59%
P/EPS 102.45 93.55 108.07 13.72 13.09 13.68 12.93 294.95%
EY 0.98 1.07 0.93 7.29 7.64 7.31 7.73 -74.60%
DY 0.53 0.24 0.21 1.69 0.91 3.95 3.79 -72.89%
P/NAPS 15.00 14.06 17.20 2.08 2.06 2.72 2.50 228.40%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/10/04 29/07/04 26/04/04 24/02/04 31/10/03 31/07/03 -
Price 2.20 2.30 2.17 3.62 3.60 3.30 2.65 -
P/RPS 8.26 8.61 8.40 1.31 1.26 1.19 0.98 311.49%
P/EPS 93.91 95.63 90.90 14.19 14.28 16.59 13.71 258.57%
EY 1.06 1.05 1.10 7.05 7.00 6.03 7.29 -72.18%
DY 0.58 0.23 0.25 1.63 0.83 3.25 3.58 -70.11%
P/NAPS 13.75 14.38 14.47 2.15 2.25 3.30 2.65 198.22%

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