[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.68%
YoY- 257.46%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 326,470 252,214 272,730 258,634 181,354 294,112 287,382 2.14%
PBT 57,726 38,986 31,840 31,134 13,596 37,424 39,228 6.64%
Tax -9,060 -7,166 -3,962 -3,660 -5,910 -8,448 -11,956 -4.51%
NP 48,666 31,820 27,878 27,474 7,686 28,976 27,272 10.12%
-
NP to SH 48,666 31,820 27,878 27,474 7,686 28,976 27,272 10.12%
-
Tax Rate 15.69% 18.38% 12.44% 11.76% 43.47% 22.57% 30.48% -
Total Cost 277,804 220,394 244,852 231,160 173,668 265,136 260,110 1.10%
-
Net Worth 274,638 257,999 249,574 229,830 219,599 221,888 222,896 3.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 27,463 10,749 10,620 15,850 26,142 52,209 41,956 -6.81%
Div Payout % 56.43% 33.78% 38.10% 57.69% 340.14% 180.18% 153.85% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 274,638 257,999 249,574 229,830 219,599 221,888 222,896 3.53%
NOSH 274,638 268,749 265,504 264,173 261,428 1,305,225 1,311,153 -22.91%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.91% 12.62% 10.22% 10.62% 4.24% 9.85% 9.49% -
ROE 17.72% 12.33% 11.17% 11.95% 3.50% 13.06% 12.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 118.87 93.85 102.72 97.90 69.37 22.53 21.92 32.51%
EPS 17.72 11.84 10.50 10.40 2.94 2.22 2.08 42.86%
DPS 10.00 4.00 4.00 6.00 10.00 4.00 3.20 20.89%
NAPS 1.00 0.96 0.94 0.87 0.84 0.17 0.17 34.32%
Adjusted Per Share Value based on latest NOSH - 264,355
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 48.34 37.34 40.38 38.29 26.85 43.55 42.55 2.14%
EPS 7.21 4.71 4.13 4.07 1.14 4.29 4.04 10.12%
DPS 4.07 1.59 1.57 2.35 3.87 7.73 6.21 -6.79%
NAPS 0.4066 0.382 0.3695 0.3403 0.3251 0.3285 0.33 3.53%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.17 1.19 1.01 1.46 0.72 1.00 1.52 -
P/RPS 1.83 1.27 0.98 1.49 1.04 4.44 6.93 -19.88%
P/EPS 12.25 10.05 9.62 14.04 24.49 45.05 73.08 -25.72%
EY 8.17 9.95 10.40 7.12 4.08 2.22 1.37 34.62%
DY 4.61 3.36 3.96 4.11 13.89 4.00 2.11 13.89%
P/NAPS 2.17 1.24 1.07 1.68 0.86 5.88 8.94 -21.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 29/07/08 31/07/07 -
Price 2.60 1.39 1.00 1.46 0.79 1.02 1.50 -
P/RPS 2.19 1.48 0.97 1.49 1.14 4.53 6.84 -17.27%
P/EPS 14.67 11.74 9.52 14.04 26.87 45.95 72.12 -23.29%
EY 6.82 8.52 10.50 7.12 3.72 2.18 1.39 30.32%
DY 3.85 2.88 4.00 4.11 12.66 3.92 2.13 10.35%
P/NAPS 2.60 1.45 1.06 1.68 0.94 6.00 8.82 -18.40%

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