[GTRONIC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.14%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 215,346 343,656 355,044 321,423 290,007 265,019 279,150 -4.22%
PBT 33,448 81,594 76,217 62,543 48,343 30,249 37,426 -1.85%
Tax -7,727 -10,280 -11,818 -9,927 -6,998 -3,556 -7,699 0.06%
NP 25,721 71,314 64,399 52,616 41,345 26,693 29,727 -2.38%
-
NP to SH 25,721 75,262 65,465 52,616 41,345 26,693 29,727 -2.38%
-
Tax Rate 23.10% 12.60% 15.51% 15.87% 14.48% 11.76% 20.57% -
Total Cost 189,625 272,342 290,645 268,807 248,662 238,326 249,423 -4.46%
-
Net Worth 264,816 314,829 283,530 273,868 259,250 244,841 245,603 1.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 64,795 68,311 61,759 38,728 45,908 23,951 18,892 22.78%
Div Payout % 251.92% 90.77% 94.34% 73.61% 111.04% 89.73% 63.55% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,816 314,829 283,530 273,868 259,250 244,841 245,603 1.26%
NOSH 281,719 297,008 280,723 276,635 270,052 266,131 269,893 0.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.94% 20.75% 18.14% 16.37% 14.26% 10.07% 10.65% -
ROE 9.71% 23.91% 23.09% 19.21% 15.95% 10.90% 12.10% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.44 115.71 126.47 116.19 107.39 99.58 103.43 -4.91%
EPS 9.13 25.34 22.94 19.02 15.31 10.03 11.21 -3.35%
DPS 23.00 23.00 22.00 14.00 17.00 9.00 7.00 21.90%
NAPS 0.94 1.06 1.01 0.99 0.96 0.92 0.91 0.54%
Adjusted Per Share Value based on latest NOSH - 276,892
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.90 50.91 52.59 47.61 42.96 39.26 41.35 -4.22%
EPS 3.81 11.15 9.70 7.79 6.12 3.95 4.40 -2.36%
DPS 9.60 10.12 9.15 5.74 6.80 3.55 2.80 22.77%
NAPS 0.3923 0.4664 0.42 0.4057 0.384 0.3627 0.3638 1.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.48 6.50 4.30 3.17 1.43 0.84 1.16 -
P/RPS 4.55 5.62 3.40 2.73 1.33 0.84 1.12 26.29%
P/EPS 38.12 25.65 18.44 16.67 9.34 8.37 10.53 23.88%
EY 2.62 3.90 5.42 6.00 10.71 11.94 9.50 -19.30%
DY 6.61 3.54 5.12 4.42 11.89 10.71 6.03 1.54%
P/NAPS 3.70 6.13 4.26 3.20 1.49 0.91 1.27 19.48%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 -
Price 4.40 5.53 4.99 3.26 1.74 0.96 1.13 -
P/RPS 5.76 4.78 3.95 2.81 1.62 0.96 1.09 31.94%
P/EPS 48.19 21.82 21.40 17.14 11.37 9.57 10.26 29.37%
EY 2.07 4.58 4.67 5.83 8.80 10.45 9.75 -22.74%
DY 5.23 4.16 4.41 4.29 9.77 9.38 6.19 -2.76%
P/NAPS 4.68 5.22 4.94 3.29 1.81 1.04 1.24 24.75%

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