[GTRONIC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 7.43%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 355,044 343,609 332,229 327,370 321,423 328,258 326,678 5.69%
PBT 76,216 74,691 71,502 67,247 62,543 58,402 57,714 20.30%
Tax -11,818 -12,502 -11,821 -10,724 -9,927 -7,659 -7,945 30.21%
NP 64,398 62,189 59,681 56,523 52,616 50,743 49,769 18.68%
-
NP to SH 65,496 62,127 59,681 56,523 52,616 50,743 49,769 20.02%
-
Tax Rate 15.51% 16.74% 16.53% 15.95% 15.87% 13.11% 13.77% -
Total Cost 290,646 281,420 272,548 270,847 268,807 277,515 276,909 3.27%
-
Net Worth 283,652 297,236 291,537 271,407 274,123 283,876 274,524 2.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 61,623 61,623 55,582 55,582 38,470 60,055 35,250 44.97%
Div Payout % 94.09% 99.19% 93.13% 98.34% 73.12% 118.35% 70.83% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 283,652 297,236 291,537 271,407 274,123 283,876 274,524 2.19%
NOSH 280,844 280,412 280,324 279,801 276,892 275,607 274,524 1.52%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.14% 18.10% 17.96% 17.27% 16.37% 15.46% 15.23% -
ROE 23.09% 20.90% 20.47% 20.83% 19.19% 17.88% 18.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 126.42 122.54 118.52 117.00 116.08 119.10 119.00 4.10%
EPS 23.32 22.16 21.29 20.20 19.00 18.41 18.13 18.21%
DPS 22.00 22.00 20.00 20.00 14.00 21.79 13.00 41.87%
NAPS 1.01 1.06 1.04 0.97 0.99 1.03 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 279,801
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.61 50.92 49.23 48.51 47.63 48.64 48.41 5.68%
EPS 9.71 9.21 8.84 8.38 7.80 7.52 7.38 20.01%
DPS 9.13 9.13 8.24 8.24 5.70 8.90 5.22 45.01%
NAPS 0.4203 0.4405 0.432 0.4022 0.4062 0.4207 0.4068 2.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.30 4.68 4.23 3.44 3.17 2.91 2.17 -
P/RPS 3.40 3.82 3.57 2.94 2.73 2.44 1.82 51.51%
P/EPS 18.44 21.12 19.87 17.03 16.68 15.81 11.97 33.28%
EY 5.42 4.73 5.03 5.87 5.99 6.33 8.35 -24.97%
DY 5.12 4.70 4.73 5.81 4.42 7.49 5.99 -9.90%
P/NAPS 4.26 4.42 4.07 3.55 3.20 2.83 2.17 56.59%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 28/10/14 05/08/14 29/04/14 25/02/14 29/10/13 30/07/13 -
Price 4.99 4.24 4.65 3.58 3.26 3.14 2.60 -
P/RPS 3.95 3.46 3.92 3.06 2.81 2.64 2.18 48.46%
P/EPS 21.40 19.14 21.84 17.72 17.16 17.05 14.34 30.49%
EY 4.67 5.23 4.58 5.64 5.83 5.86 6.97 -23.37%
DY 4.41 5.19 4.30 5.59 4.29 6.94 5.00 -8.00%
P/NAPS 4.94 4.00 4.47 3.69 3.29 3.05 2.60 53.22%

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