[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 26.22%
YoY- 38.99%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 355,242 353,486 323,905 272,296 276,112 274,266 203,269 9.74%
PBT 84,408 79,541 63,344 49,933 32,733 34,809 18,870 28.34%
Tax -10,312 -14,085 -10,652 -9,770 -3,837 -4,954 -5,656 10.52%
NP 74,096 65,456 52,692 40,162 28,896 29,854 13,214 33.27%
-
NP to SH 80,100 65,456 52,692 40,162 28,896 29,854 13,214 35.01%
-
Tax Rate 12.22% 17.71% 16.82% 19.57% 11.72% 14.23% 29.97% -
Total Cost 281,146 288,030 271,213 232,133 247,216 244,412 190,054 6.74%
-
Net Worth 337,465 297,527 284,051 266,733 252,618 238,484 225,488 6.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 93,233 82,334 62,509 32,331 24,818 23,495 17,479 32.16%
Div Payout % 116.40% 125.79% 118.63% 80.50% 85.89% 78.70% 132.28% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 337,465 297,527 284,051 266,733 252,618 238,484 225,488 6.94%
NOSH 304,023 280,686 275,778 269,427 265,914 264,982 262,195 2.49%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 20.86% 18.52% 16.27% 14.75% 10.47% 10.89% 6.50% -
ROE 23.74% 22.00% 18.55% 15.06% 11.44% 12.52% 5.86% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 116.85 125.94 117.45 101.06 103.84 103.50 77.53 7.07%
EPS 26.35 23.32 19.11 14.91 10.87 11.27 5.04 31.72%
DPS 30.67 29.33 22.67 12.00 9.33 8.87 6.67 28.93%
NAPS 1.11 1.06 1.03 0.99 0.95 0.90 0.86 4.34%
Adjusted Per Share Value based on latest NOSH - 269,166
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.60 52.34 47.96 40.32 40.88 40.61 30.10 9.74%
EPS 11.86 9.69 7.80 5.95 4.28 4.42 1.96 34.97%
DPS 13.80 12.19 9.26 4.79 3.67 3.48 2.59 32.14%
NAPS 0.4997 0.4405 0.4206 0.3949 0.374 0.3531 0.3339 6.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.25 4.68 2.91 1.47 0.93 1.12 0.81 -
P/RPS 5.35 3.72 2.48 1.45 0.90 1.08 1.04 31.37%
P/EPS 23.72 20.07 15.23 9.86 8.56 9.94 16.07 6.70%
EY 4.22 4.98 6.57 10.14 11.68 10.06 6.22 -6.25%
DY 4.91 6.27 7.79 8.16 10.04 7.92 8.23 -8.24%
P/NAPS 5.63 4.42 2.83 1.48 0.98 1.24 0.94 34.74%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 27/10/09 -
Price 6.11 4.24 3.14 1.50 0.90 1.18 0.87 -
P/RPS 5.23 3.37 2.67 1.48 0.87 1.14 1.12 29.26%
P/EPS 23.19 18.18 16.43 10.06 8.28 10.47 17.26 5.04%
EY 4.31 5.50 6.08 9.94 12.07 9.55 5.79 -4.79%
DY 5.02 6.92 7.22 8.00 10.37 7.51 7.66 -6.79%
P/NAPS 5.50 4.00 3.05 1.52 0.95 1.31 1.01 32.62%

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