[GTRONIC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 9.67%
YoY- 71.35%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 321,423 328,258 326,678 310,341 289,660 262,266 254,871 16.67%
PBT 62,543 58,402 57,714 53,290 48,343 43,148 33,821 50.49%
Tax -9,927 -7,659 -7,945 -7,945 -6,997 -8,005 -5,157 54.55%
NP 52,616 50,743 49,769 45,345 41,346 35,143 28,664 49.75%
-
NP to SH 52,616 50,743 49,769 45,345 41,346 35,143 28,664 49.75%
-
Tax Rate 15.87% 13.11% 13.77% 14.91% 14.47% 18.55% 15.25% -
Total Cost 268,807 277,515 276,909 264,996 248,314 227,123 226,207 12.15%
-
Net Worth 274,123 283,876 274,524 259,658 259,015 266,474 257,608 4.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 38,470 60,055 35,250 35,250 26,949 10,677 23,964 36.98%
Div Payout % 73.12% 118.35% 70.83% 77.74% 65.18% 30.38% 83.61% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 274,123 283,876 274,524 259,658 259,015 266,474 257,608 4.21%
NOSH 276,892 275,607 274,524 273,324 269,807 269,166 268,342 2.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.37% 15.46% 15.23% 14.61% 14.27% 13.40% 11.25% -
ROE 19.19% 17.88% 18.13% 17.46% 15.96% 13.19% 11.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.08 119.10 119.00 113.54 107.36 97.44 94.98 14.26%
EPS 19.00 18.41 18.13 16.59 15.32 13.06 10.68 46.66%
DPS 14.00 21.79 13.00 13.00 10.00 4.00 9.00 34.14%
NAPS 0.99 1.03 1.00 0.95 0.96 0.99 0.96 2.06%
Adjusted Per Share Value based on latest NOSH - 273,324
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.63 48.64 48.41 45.99 42.92 38.87 37.77 16.67%
EPS 7.80 7.52 7.38 6.72 6.13 5.21 4.25 49.73%
DPS 5.70 8.90 5.22 5.22 3.99 1.58 3.55 37.00%
NAPS 0.4062 0.4207 0.4068 0.3848 0.3838 0.3949 0.3818 4.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.17 2.91 2.17 1.76 1.43 1.47 1.19 -
P/RPS 2.73 2.44 1.82 1.55 1.33 1.51 1.25 68.09%
P/EPS 16.68 15.81 11.97 10.61 9.33 11.26 11.14 30.78%
EY 5.99 6.33 8.35 9.43 10.72 8.88 8.98 -23.60%
DY 4.42 7.49 5.99 7.39 6.99 2.72 7.56 -30.01%
P/NAPS 3.20 2.83 2.17 1.85 1.49 1.48 1.24 87.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/10/13 30/07/13 30/04/13 26/02/13 30/10/12 24/07/12 -
Price 3.26 3.14 2.60 1.82 1.74 1.50 1.39 -
P/RPS 2.81 2.64 2.18 1.60 1.62 1.54 1.46 54.54%
P/EPS 17.16 17.05 14.34 10.97 11.35 11.49 13.01 20.21%
EY 5.83 5.86 6.97 9.12 8.81 8.70 7.68 -16.74%
DY 4.29 6.94 5.00 7.14 5.75 2.67 6.47 -23.90%
P/NAPS 3.29 3.05 2.60 1.92 1.81 1.52 1.45 72.41%

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