[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 8.67%
YoY- 125.92%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 323,905 272,296 276,112 274,266 203,269 286,670 302,202 1.16%
PBT 63,344 49,933 32,733 34,809 18,870 34,538 40,854 7.57%
Tax -10,652 -9,770 -3,837 -4,954 -5,656 -7,738 -11,612 -1.42%
NP 52,692 40,162 28,896 29,854 13,214 26,800 29,242 10.30%
-
NP to SH 52,692 40,162 28,896 29,854 13,214 26,800 29,242 10.30%
-
Tax Rate 16.82% 19.57% 11.72% 14.23% 29.97% 22.40% 28.42% -
Total Cost 271,213 232,133 247,216 244,412 190,054 259,870 272,960 -0.10%
-
Net Worth 284,051 266,733 252,618 238,484 225,488 236,470 236,392 3.10%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 62,509 32,331 24,818 23,495 17,479 35,032 28,016 14.29%
Div Payout % 118.63% 80.50% 85.89% 78.70% 132.28% 130.72% 95.81% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 284,051 266,733 252,618 238,484 225,488 236,470 236,392 3.10%
NOSH 275,778 269,427 265,914 264,982 262,195 1,313,725 1,313,293 -22.88%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.27% 14.75% 10.47% 10.89% 6.50% 9.35% 9.68% -
ROE 18.55% 15.06% 11.44% 12.52% 5.86% 11.33% 12.37% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 117.45 101.06 103.84 103.50 77.53 21.82 23.01 31.18%
EPS 19.11 14.91 10.87 11.27 5.04 2.04 2.23 43.00%
DPS 22.67 12.00 9.33 8.87 6.67 2.67 2.13 48.25%
NAPS 1.03 0.99 0.95 0.90 0.86 0.18 0.18 33.70%
Adjusted Per Share Value based on latest NOSH - 264,648
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 48.00 40.35 40.92 40.64 30.12 42.48 44.78 1.16%
EPS 7.81 5.95 4.28 4.42 1.96 3.97 4.33 10.32%
DPS 9.26 4.79 3.68 3.48 2.59 5.19 4.15 14.29%
NAPS 0.4209 0.3953 0.3744 0.3534 0.3342 0.3504 0.3503 3.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.91 1.47 0.93 1.12 0.81 1.00 1.40 -
P/RPS 2.48 1.45 0.90 1.08 1.04 4.58 6.08 -13.87%
P/EPS 15.23 9.86 8.56 9.94 16.07 49.02 62.87 -21.02%
EY 6.57 10.14 11.68 10.06 6.22 2.04 1.59 26.64%
DY 7.79 8.16 10.04 7.92 8.23 2.67 1.52 31.27%
P/NAPS 2.83 1.48 0.98 1.24 0.94 5.56 7.78 -15.49%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/10/13 30/10/12 25/10/11 26/10/10 27/10/09 28/10/08 30/10/07 -
Price 3.14 1.50 0.90 1.18 0.87 0.73 1.42 -
P/RPS 2.67 1.48 0.87 1.14 1.12 3.35 6.17 -13.01%
P/EPS 16.43 10.06 8.28 10.47 17.26 35.78 63.77 -20.21%
EY 6.08 9.94 12.07 9.55 5.79 2.79 1.57 25.28%
DY 7.22 8.00 10.37 7.51 7.66 3.65 1.50 29.90%
P/NAPS 3.05 1.52 0.95 1.31 1.01 4.06 7.89 -14.63%

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