[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 11.32%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 225,508 232,300 355,450 348,082 326,470 252,214 272,730 -3.11%
PBT 29,310 28,592 82,270 75,644 57,726 38,986 31,840 -1.36%
Tax -5,852 -8,190 -12,106 -12,848 -9,060 -7,166 -3,962 6.71%
NP 23,458 20,402 70,164 62,796 48,666 31,820 27,878 -2.83%
-
NP to SH 23,458 20,402 70,164 62,796 48,666 31,820 27,878 -2.83%
-
Tax Rate 19.97% 28.64% 14.71% 16.98% 15.69% 18.38% 12.44% -
Total Cost 202,050 211,898 285,286 285,286 277,804 220,394 244,852 -3.14%
-
Net Worth 268,495 284,613 300,783 291,552 274,638 257,999 249,574 1.22%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 56,525 78,902 73,087 61,674 27,463 10,749 10,620 32.10%
Div Payout % 240.96% 386.74% 104.17% 98.21% 56.43% 33.78% 38.10% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 268,495 284,613 300,783 291,552 274,638 257,999 249,574 1.22%
NOSH 282,626 281,795 281,105 280,339 274,638 268,749 265,504 1.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.40% 8.78% 19.74% 18.04% 14.91% 12.62% 10.22% -
ROE 8.74% 7.17% 23.33% 21.54% 17.72% 12.33% 11.17% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 79.79 82.44 126.45 124.16 118.87 93.85 102.72 -4.11%
EPS 8.30 7.24 24.96 22.40 17.72 11.84 10.50 -3.83%
DPS 20.00 28.00 26.00 22.00 10.00 4.00 4.00 30.73%
NAPS 0.95 1.01 1.07 1.04 1.00 0.96 0.94 0.17%
Adjusted Per Share Value based on latest NOSH - 280,324
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.42 34.42 52.67 51.58 48.38 37.38 40.42 -3.11%
EPS 3.48 3.02 10.40 9.31 7.21 4.72 4.13 -2.81%
DPS 8.38 11.69 10.83 9.14 4.07 1.59 1.57 32.16%
NAPS 0.3979 0.4218 0.4457 0.4321 0.407 0.3823 0.3698 1.22%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 6.09 3.33 5.95 4.23 2.17 1.19 1.01 -
P/RPS 7.63 4.04 4.71 3.41 1.83 1.27 0.98 40.73%
P/EPS 73.37 45.99 23.84 18.88 12.25 10.05 9.62 40.25%
EY 1.36 2.17 4.19 5.30 8.17 9.95 10.40 -28.73%
DY 3.28 8.41 4.37 5.20 4.61 3.36 3.96 -3.08%
P/NAPS 6.41 3.30 5.56 4.07 2.17 1.24 1.07 34.72%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/07/17 26/07/16 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 -
Price 6.17 3.27 6.10 4.65 2.60 1.39 1.00 -
P/RPS 7.73 3.97 4.82 3.75 2.19 1.48 0.97 41.28%
P/EPS 74.34 45.17 24.44 20.76 14.67 11.74 9.52 40.80%
EY 1.35 2.21 4.09 4.82 6.82 8.52 10.50 -28.93%
DY 3.24 8.56 4.26 4.73 3.85 2.88 4.00 -3.44%
P/NAPS 6.49 3.24 5.70 4.47 2.60 1.45 1.06 35.21%

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