[GTRONIC] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -7.15%
YoY- -3.56%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 354,780 333,688 309,900 227,176 268,340 240,812 152,284 15.13%
PBT 81,452 68,184 49,368 29,580 29,916 28,020 7,424 49.03%
Tax -12,856 -11,776 -8,588 -4,796 -4,216 -3,420 -6,608 11.72%
NP 68,596 56,408 40,780 24,784 25,700 24,600 816 109.22%
-
NP to SH 68,596 56,408 40,780 24,784 25,700 24,600 816 109.22%
-
Tax Rate 15.78% 17.27% 17.40% 16.21% 14.09% 12.21% 89.01% -
Total Cost 286,184 277,280 269,120 202,392 242,640 216,212 151,468 11.18%
-
Net Worth 281,131 271,407 259,658 246,767 246,911 226,995 214,199 4.63%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 146,188 123,112 54,664 21,458 21,239 31,673 20,400 38.82%
Div Payout % 213.11% 218.25% 134.05% 86.58% 82.64% 128.76% 2,500.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 281,131 271,407 259,658 246,767 246,911 226,995 214,199 4.63%
NOSH 281,131 279,801 273,324 268,225 265,495 263,948 255,000 1.63%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.33% 16.90% 13.16% 10.91% 9.58% 10.22% 0.54% -
ROE 24.40% 20.78% 15.71% 10.04% 10.41% 10.84% 0.38% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 126.20 119.26 113.38 84.70 101.07 91.23 59.72 13.27%
EPS 24.40 20.16 14.92 9.24 9.68 9.32 0.32 105.85%
DPS 52.00 44.00 20.00 8.00 8.00 12.00 8.00 36.59%
NAPS 1.00 0.97 0.95 0.92 0.93 0.86 0.84 2.94%
Adjusted Per Share Value based on latest NOSH - 268,225
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 52.58 49.45 45.92 33.67 39.77 35.69 22.57 15.12%
EPS 10.17 8.36 6.04 3.67 3.81 3.65 0.12 109.51%
DPS 21.66 18.24 8.10 3.18 3.15 4.69 3.02 38.84%
NAPS 0.4166 0.4022 0.3848 0.3657 0.3659 0.3364 0.3174 4.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.26 3.44 1.76 1.11 1.09 1.39 0.49 -
P/RPS 4.17 2.88 1.55 1.31 1.08 1.52 0.82 31.11%
P/EPS 21.56 17.06 11.80 12.01 11.26 14.91 153.13 -27.86%
EY 4.64 5.86 8.48 8.32 8.88 6.71 0.65 38.74%
DY 9.89 12.79 11.36 7.21 7.34 8.63 16.33 -8.01%
P/NAPS 5.26 3.55 1.85 1.21 1.17 1.62 0.58 44.38%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 29/04/14 30/04/13 24/04/12 26/04/11 27/04/10 28/04/09 -
Price 6.09 3.58 1.82 1.17 1.14 1.65 0.68 -
P/RPS 4.83 3.00 1.61 1.38 1.13 1.81 1.14 27.19%
P/EPS 24.96 17.76 12.20 12.66 11.78 17.70 212.50 -30.00%
EY 4.01 5.63 8.20 7.90 8.49 5.65 0.47 42.92%
DY 8.54 12.29 10.99 6.84 7.02 7.27 11.76 -5.19%
P/NAPS 6.09 3.69 1.92 1.27 1.23 1.92 0.81 39.94%

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