[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.65%
YoY- -3.21%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 353,486 323,905 272,296 276,112 274,266 203,269 286,670 3.55%
PBT 79,541 63,344 49,933 32,733 34,809 18,870 34,538 14.90%
Tax -14,085 -10,652 -9,770 -3,837 -4,954 -5,656 -7,738 10.49%
NP 65,456 52,692 40,162 28,896 29,854 13,214 26,800 16.03%
-
NP to SH 65,456 52,692 40,162 28,896 29,854 13,214 26,800 16.03%
-
Tax Rate 17.71% 16.82% 19.57% 11.72% 14.23% 29.97% 22.40% -
Total Cost 288,030 271,213 232,133 247,216 244,412 190,054 259,870 1.72%
-
Net Worth 297,527 284,051 266,733 252,618 238,484 225,488 236,470 3.90%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 82,334 62,509 32,331 24,818 23,495 17,479 35,032 15.29%
Div Payout % 125.79% 118.63% 80.50% 85.89% 78.70% 132.28% 130.72% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 297,527 284,051 266,733 252,618 238,484 225,488 236,470 3.90%
NOSH 280,686 275,778 269,427 265,914 264,982 262,195 1,313,725 -22.67%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 18.52% 16.27% 14.75% 10.47% 10.89% 6.50% 9.35% -
ROE 22.00% 18.55% 15.06% 11.44% 12.52% 5.86% 11.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 125.94 117.45 101.06 103.84 103.50 77.53 21.82 33.91%
EPS 23.32 19.11 14.91 10.87 11.27 5.04 2.04 50.06%
DPS 29.33 22.67 12.00 9.33 8.87 6.67 2.67 49.06%
NAPS 1.06 1.03 0.99 0.95 0.90 0.86 0.18 34.36%
Adjusted Per Share Value based on latest NOSH - 265,738
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 52.38 48.00 40.35 40.92 40.64 30.12 42.48 3.55%
EPS 9.70 7.81 5.95 4.28 4.42 1.96 3.97 16.04%
DPS 12.20 9.26 4.79 3.68 3.48 2.59 5.19 15.30%
NAPS 0.4409 0.4209 0.3953 0.3744 0.3534 0.3342 0.3504 3.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.68 2.91 1.47 0.93 1.12 0.81 1.00 -
P/RPS 3.72 2.48 1.45 0.90 1.08 1.04 4.58 -3.40%
P/EPS 20.07 15.23 9.86 8.56 9.94 16.07 49.02 -13.82%
EY 4.98 6.57 10.14 11.68 10.06 6.22 2.04 16.03%
DY 6.27 7.79 8.16 10.04 7.92 8.23 2.67 15.28%
P/NAPS 4.42 2.83 1.48 0.98 1.24 0.94 5.56 -3.75%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 27/10/09 28/10/08 -
Price 4.24 3.14 1.50 0.90 1.18 0.87 0.73 -
P/RPS 3.37 2.67 1.48 0.87 1.14 1.12 3.35 0.09%
P/EPS 18.18 16.43 10.06 8.28 10.47 17.26 35.78 -10.66%
EY 5.50 6.08 9.94 12.07 9.55 5.79 2.79 11.97%
DY 6.92 7.22 8.00 10.37 7.51 7.66 3.65 11.24%
P/NAPS 4.00 3.05 1.52 0.95 1.31 1.01 4.06 -0.24%

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