[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 28.39%
YoY- 14.14%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 355,450 348,082 326,470 252,214 272,730 258,634 181,354 11.86%
PBT 82,270 75,644 57,726 38,986 31,840 31,134 13,596 34.97%
Tax -12,106 -12,848 -9,060 -7,166 -3,962 -3,660 -5,910 12.68%
NP 70,164 62,796 48,666 31,820 27,878 27,474 7,686 44.54%
-
NP to SH 70,164 62,796 48,666 31,820 27,878 27,474 7,686 44.54%
-
Tax Rate 14.71% 16.98% 15.69% 18.38% 12.44% 11.76% 43.47% -
Total Cost 285,286 285,286 277,804 220,394 244,852 231,160 173,668 8.62%
-
Net Worth 300,783 291,552 274,638 257,999 249,574 229,830 219,599 5.38%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 73,087 61,674 27,463 10,749 10,620 15,850 26,142 18.68%
Div Payout % 104.17% 98.21% 56.43% 33.78% 38.10% 57.69% 340.14% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 300,783 291,552 274,638 257,999 249,574 229,830 219,599 5.38%
NOSH 281,105 280,339 274,638 268,749 265,504 264,173 261,428 1.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.74% 18.04% 14.91% 12.62% 10.22% 10.62% 4.24% -
ROE 23.33% 21.54% 17.72% 12.33% 11.17% 11.95% 3.50% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 126.45 124.16 118.87 93.85 102.72 97.90 69.37 10.51%
EPS 24.96 22.40 17.72 11.84 10.50 10.40 2.94 42.80%
DPS 26.00 22.00 10.00 4.00 4.00 6.00 10.00 17.25%
NAPS 1.07 1.04 1.00 0.96 0.94 0.87 0.84 4.11%
Adjusted Per Share Value based on latest NOSH - 268,342
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.67 51.58 48.38 37.38 40.42 38.33 26.88 11.85%
EPS 10.40 9.31 7.21 4.72 4.13 4.07 1.14 44.52%
DPS 10.83 9.14 4.07 1.59 1.57 2.35 3.87 18.70%
NAPS 0.4457 0.4321 0.407 0.3823 0.3698 0.3406 0.3254 5.38%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.95 4.23 2.17 1.19 1.01 1.46 0.72 -
P/RPS 4.71 3.41 1.83 1.27 0.98 1.49 1.04 28.61%
P/EPS 23.84 18.88 12.25 10.05 9.62 14.04 24.49 -0.44%
EY 4.19 5.30 8.17 9.95 10.40 7.12 4.08 0.44%
DY 4.37 5.20 4.61 3.36 3.96 4.11 13.89 -17.52%
P/NAPS 5.56 4.07 2.17 1.24 1.07 1.68 0.86 36.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 -
Price 6.10 4.65 2.60 1.39 1.00 1.46 0.79 -
P/RPS 4.82 3.75 2.19 1.48 0.97 1.49 1.14 27.14%
P/EPS 24.44 20.76 14.67 11.74 9.52 14.04 26.87 -1.56%
EY 4.09 4.82 6.82 8.52 10.50 7.12 3.72 1.59%
DY 4.26 4.73 3.85 2.88 4.00 4.11 12.66 -16.59%
P/NAPS 5.70 4.47 2.60 1.45 1.06 1.68 0.94 35.02%

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