[GTRONIC] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 7.21%
YoY- 38.32%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 199,328 234,964 354,780 333,688 309,900 227,176 268,340 -4.82%
PBT 24,752 22,876 81,452 68,184 49,368 29,580 29,916 -3.10%
Tax -6,084 -8,160 -12,856 -11,776 -8,588 -4,796 -4,216 6.29%
NP 18,668 14,716 68,596 56,408 40,780 24,784 25,700 -5.18%
-
NP to SH 18,668 14,716 68,596 56,408 40,780 24,784 25,700 -5.18%
-
Tax Rate 24.58% 35.67% 15.78% 17.27% 17.40% 16.21% 14.09% -
Total Cost 180,660 220,248 286,184 277,280 269,120 202,392 242,640 -4.79%
-
Net Worth 257,392 275,222 281,131 271,407 259,658 246,767 246,911 0.69%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 56,569 157,270 146,188 123,112 54,664 21,458 21,239 17.71%
Div Payout % 303.03% 1,068.70% 213.11% 218.25% 134.05% 86.58% 82.64% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 257,392 275,222 281,131 271,407 259,658 246,767 246,911 0.69%
NOSH 282,848 280,839 281,131 279,801 273,324 268,225 265,495 1.05%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.37% 6.26% 19.33% 16.90% 13.16% 10.91% 9.58% -
ROE 7.25% 5.35% 24.40% 20.78% 15.71% 10.04% 10.41% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 70.47 83.66 126.20 119.26 113.38 84.70 101.07 -5.82%
EPS 6.60 5.24 24.40 20.16 14.92 9.24 9.68 -6.17%
DPS 20.00 56.00 52.00 44.00 20.00 8.00 8.00 16.48%
NAPS 0.91 0.98 1.00 0.97 0.95 0.92 0.93 -0.36%
Adjusted Per Share Value based on latest NOSH - 279,801
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 29.53 34.81 52.55 49.43 45.91 33.65 39.75 -4.82%
EPS 2.77 2.18 10.16 8.36 6.04 3.67 3.81 -5.16%
DPS 8.38 23.30 21.66 18.24 8.10 3.18 3.15 17.69%
NAPS 0.3813 0.4077 0.4164 0.402 0.3846 0.3655 0.3658 0.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 5.16 5.41 5.26 3.44 1.76 1.11 1.09 -
P/RPS 7.32 6.47 4.17 2.88 1.55 1.31 1.08 37.52%
P/EPS 78.18 103.24 21.56 17.06 11.80 12.01 11.26 38.08%
EY 1.28 0.97 4.64 5.86 8.48 8.32 8.88 -27.56%
DY 3.88 10.35 9.89 12.79 11.36 7.21 7.34 -10.07%
P/NAPS 5.67 5.52 5.26 3.55 1.85 1.21 1.17 30.05%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 26/04/16 28/04/15 29/04/14 30/04/13 24/04/12 26/04/11 -
Price 5.25 3.89 6.09 3.58 1.82 1.17 1.14 -
P/RPS 7.45 4.65 4.83 3.00 1.61 1.38 1.13 36.89%
P/EPS 79.55 74.24 24.96 17.76 12.20 12.66 11.78 37.44%
EY 1.26 1.35 4.01 5.63 8.20 7.90 8.49 -27.21%
DY 3.81 14.40 8.54 12.29 10.99 6.84 7.02 -9.67%
P/NAPS 5.77 3.97 6.09 3.69 1.92 1.27 1.23 29.35%

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