[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.27%
YoY- 31.2%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 224,816 355,242 353,486 323,905 272,296 276,112 274,266 -3.25%
PBT 32,980 84,408 79,541 63,344 49,933 32,733 34,809 -0.89%
Tax -7,174 -10,312 -14,085 -10,652 -9,770 -3,837 -4,954 6.35%
NP 25,805 74,096 65,456 52,692 40,162 28,896 29,854 -2.39%
-
NP to SH 25,805 80,100 65,456 52,692 40,162 28,896 29,854 -2.39%
-
Tax Rate 21.75% 12.22% 17.71% 16.82% 19.57% 11.72% 14.23% -
Total Cost 199,010 281,146 288,030 271,213 232,133 247,216 244,412 -3.36%
-
Net Worth 281,717 337,465 297,527 284,051 266,733 252,618 238,484 2.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 86,393 93,233 82,334 62,509 32,331 24,818 23,495 24.21%
Div Payout % 334.79% 116.40% 125.79% 118.63% 80.50% 85.89% 78.70% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 281,717 337,465 297,527 284,051 266,733 252,618 238,484 2.81%
NOSH 281,717 304,023 280,686 275,778 269,427 265,914 264,982 1.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.48% 20.86% 18.52% 16.27% 14.75% 10.47% 10.89% -
ROE 9.16% 23.74% 22.00% 18.55% 15.06% 11.44% 12.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.80 116.85 125.94 117.45 101.06 103.84 103.50 -4.23%
EPS 9.16 26.35 23.32 19.11 14.91 10.87 11.27 -3.39%
DPS 30.67 30.67 29.33 22.67 12.00 9.33 8.87 22.94%
NAPS 1.00 1.11 1.06 1.03 0.99 0.95 0.90 1.76%
Adjusted Per Share Value based on latest NOSH - 275,607
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.29 52.60 52.34 47.96 40.32 40.88 40.61 -3.25%
EPS 3.82 11.86 9.69 7.80 5.95 4.28 4.42 -2.40%
DPS 12.79 13.80 12.19 9.26 4.79 3.67 3.48 24.20%
NAPS 0.4171 0.4997 0.4405 0.4206 0.3949 0.374 0.3531 2.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.65 6.25 4.68 2.91 1.47 0.93 1.12 -
P/RPS 4.57 5.35 3.72 2.48 1.45 0.90 1.08 27.15%
P/EPS 39.85 23.72 20.07 15.23 9.86 8.56 9.94 26.01%
EY 2.51 4.22 4.98 6.57 10.14 11.68 10.06 -20.63%
DY 8.40 4.91 6.27 7.79 8.16 10.04 7.92 0.98%
P/NAPS 3.65 5.63 4.42 2.83 1.48 0.98 1.24 19.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/10/16 27/10/15 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 -
Price 3.56 6.11 4.24 3.14 1.50 0.90 1.18 -
P/RPS 4.46 5.23 3.37 2.67 1.48 0.87 1.14 25.50%
P/EPS 38.86 23.19 18.18 16.43 10.06 8.28 10.47 24.40%
EY 2.57 4.31 5.50 6.08 9.94 12.07 9.55 -19.63%
DY 8.61 5.02 6.92 7.22 8.00 10.37 7.51 2.30%
P/NAPS 3.56 5.50 4.00 3.05 1.52 0.95 1.31 18.11%

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