[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 841.91%
YoY- -73.47%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 252,214 272,730 258,634 181,354 294,112 287,382 329,116 -4.33%
PBT 38,986 31,840 31,134 13,596 37,424 39,228 36,118 1.28%
Tax -7,166 -3,962 -3,660 -5,910 -8,448 -11,956 -6,058 2.83%
NP 31,820 27,878 27,474 7,686 28,976 27,272 30,060 0.95%
-
NP to SH 31,820 27,878 27,474 7,686 28,976 27,272 30,060 0.95%
-
Tax Rate 18.38% 12.44% 11.76% 43.47% 22.57% 30.48% 16.77% -
Total Cost 220,394 244,852 231,160 173,668 265,136 260,110 299,056 -4.95%
-
Net Worth 257,999 249,574 229,830 219,599 221,888 222,896 222,182 2.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,749 10,620 15,850 26,142 52,209 41,956 26,139 -13.75%
Div Payout % 33.78% 38.10% 57.69% 340.14% 180.18% 153.85% 86.96% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 257,999 249,574 229,830 219,599 221,888 222,896 222,182 2.51%
NOSH 268,749 265,504 264,173 261,428 1,305,225 1,311,153 1,306,956 -23.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.62% 10.22% 10.62% 4.24% 9.85% 9.49% 9.13% -
ROE 12.33% 11.17% 11.95% 3.50% 13.06% 12.24% 13.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 93.85 102.72 97.90 69.37 22.53 21.92 25.18 24.49%
EPS 11.84 10.50 10.40 2.94 2.22 2.08 2.30 31.36%
DPS 4.00 4.00 6.00 10.00 4.00 3.20 2.00 12.23%
NAPS 0.96 0.94 0.87 0.84 0.17 0.17 0.17 33.41%
Adjusted Per Share Value based on latest NOSH - 261,798
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.34 40.38 38.29 26.85 43.55 42.55 48.73 -4.33%
EPS 4.71 4.13 4.07 1.14 4.29 4.04 4.45 0.95%
DPS 1.59 1.57 2.35 3.87 7.73 6.21 3.87 -13.76%
NAPS 0.382 0.3695 0.3403 0.3251 0.3285 0.33 0.329 2.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.19 1.01 1.46 0.72 1.00 1.52 1.60 -
P/RPS 1.27 0.98 1.49 1.04 4.44 6.93 6.35 -23.50%
P/EPS 10.05 9.62 14.04 24.49 45.05 73.08 69.57 -27.54%
EY 9.95 10.40 7.12 4.08 2.22 1.37 1.44 37.96%
DY 3.36 3.96 4.11 13.89 4.00 2.11 1.25 17.89%
P/NAPS 1.24 1.07 1.68 0.86 5.88 8.94 9.41 -28.64%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/07/12 26/07/11 27/07/10 28/07/09 29/07/08 31/07/07 25/07/06 -
Price 1.39 1.00 1.46 0.79 1.02 1.50 1.50 -
P/RPS 1.48 0.97 1.49 1.14 4.53 6.84 5.96 -20.70%
P/EPS 11.74 9.52 14.04 26.87 45.95 72.12 65.22 -24.83%
EY 8.52 10.50 7.12 3.72 2.18 1.39 1.53 33.09%
DY 2.88 4.00 4.11 12.66 3.92 2.13 1.33 13.72%
P/NAPS 1.45 1.06 1.68 0.94 6.00 8.82 8.82 -25.96%

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