[GTRONIC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -31.85%
YoY- -51.59%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 217,497 213,368 219,540 240,707 275,919 302,032 317,046 -22.16%
PBT 19,229 17,813 17,650 22,482 29,564 34,045 37,880 -36.28%
Tax -3,308 -6,234 -6,527 -7,648 -7,796 -5,737 -6,888 -38.59%
NP 15,921 11,579 11,123 14,834 21,768 28,308 30,992 -35.77%
-
NP to SH 15,921 11,579 11,123 14,834 21,768 28,308 30,992 -35.77%
-
Tax Rate 17.20% 35.00% 36.98% 34.02% 26.37% 16.85% 18.18% -
Total Cost 201,576 201,789 208,417 225,873 254,151 273,724 286,054 -20.76%
-
Net Worth 225,703 225,908 219,910 214,199 218,123 234,920 223,125 0.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 18,202 12,953 12,953 26,100 26,287 36,710 36,710 -37.27%
Div Payout % 114.33% 111.87% 116.46% 175.95% 120.76% 129.68% 118.45% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 225,703 225,908 219,910 214,199 218,123 234,920 223,125 0.76%
NOSH 262,445 262,683 261,798 255,000 1,283,076 1,305,116 1,312,499 -65.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.32% 5.43% 5.07% 6.16% 7.89% 9.37% 9.78% -
ROE 7.05% 5.13% 5.06% 6.93% 9.98% 12.05% 13.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.87 81.23 83.86 94.39 21.50 23.14 24.16 126.92%
EPS 6.07 4.41 4.25 5.82 1.70 2.17 2.36 87.40%
DPS 6.94 4.93 4.95 10.24 2.05 2.80 2.80 82.84%
NAPS 0.86 0.86 0.84 0.84 0.17 0.18 0.17 193.82%
Adjusted Per Share Value based on latest NOSH - 255,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 32.23 31.62 32.53 35.67 40.89 44.76 46.98 -22.16%
EPS 2.36 1.72 1.65 2.20 3.23 4.19 4.59 -35.74%
DPS 2.70 1.92 1.92 3.87 3.90 5.44 5.44 -37.23%
NAPS 0.3345 0.3348 0.3259 0.3174 0.3232 0.3481 0.3307 0.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.78 0.81 0.72 0.49 0.75 1.00 1.00 -
P/RPS 0.94 1.00 0.86 0.52 3.49 4.32 4.14 -62.68%
P/EPS 12.86 18.38 16.95 8.42 44.21 46.10 42.35 -54.72%
EY 7.78 5.44 5.90 11.87 2.26 2.17 2.36 121.02%
DY 8.89 6.09 6.87 20.89 2.73 2.80 2.80 115.56%
P/NAPS 0.91 0.94 0.86 0.58 4.41 5.56 5.88 -71.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 27/10/09 28/07/09 28/04/09 24/02/09 28/10/08 29/07/08 -
Price 0.93 0.87 0.79 0.68 0.73 0.73 1.02 -
P/RPS 1.12 1.07 0.94 0.72 3.39 3.15 4.22 -58.60%
P/EPS 15.33 19.74 18.59 11.69 43.03 33.66 43.20 -49.78%
EY 6.52 5.07 5.38 8.55 2.32 2.97 2.31 99.34%
DY 7.46 5.67 6.26 15.05 2.81 3.84 2.75 94.15%
P/NAPS 1.08 1.01 0.94 0.81 4.29 4.06 6.00 -68.02%

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