[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 116.95%
YoY- 1.47%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 174,041 163,235 126,107 136,365 129,317 90,677 147,056 2.84%
PBT 37,822 28,863 19,493 15,920 15,567 6,798 18,712 12.43%
Tax -6,424 -4,530 -3,583 -1,981 -1,830 -2,955 -4,224 7.23%
NP 31,398 24,333 15,910 13,939 13,737 3,843 14,488 13.75%
-
NP to SH 31,398 24,333 15,910 13,939 13,737 3,843 14,488 13.75%
-
Tax Rate 16.98% 15.69% 18.38% 12.44% 11.76% 43.47% 22.57% -
Total Cost 142,643 138,902 110,197 122,426 115,580 86,834 132,568 1.22%
-
Net Worth 291,552 274,638 257,999 249,574 229,830 219,599 221,888 4.65%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 30,837 13,731 5,374 5,310 7,925 13,071 26,104 2.81%
Div Payout % 98.21% 56.43% 33.78% 38.10% 57.69% 340.14% 180.18% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 291,552 274,638 257,999 249,574 229,830 219,599 221,888 4.65%
NOSH 280,339 274,638 268,749 265,504 264,173 261,428 1,305,225 -22.60%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.04% 14.91% 12.62% 10.22% 10.62% 4.24% 9.85% -
ROE 10.77% 8.86% 6.17% 5.59% 5.98% 1.75% 6.53% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 62.08 59.44 46.92 51.36 48.95 34.69 11.27 32.87%
EPS 11.20 8.86 5.92 5.25 5.20 1.47 1.11 46.97%
DPS 11.00 5.00 2.00 2.00 3.00 5.00 2.00 32.84%
NAPS 1.04 1.00 0.96 0.94 0.87 0.84 0.17 35.21%
Adjusted Per Share Value based on latest NOSH - 265,512
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 25.79 24.19 18.69 20.21 19.16 13.44 21.79 2.84%
EPS 4.65 3.61 2.36 2.07 2.04 0.57 2.15 13.71%
DPS 4.57 2.03 0.80 0.79 1.17 1.94 3.87 2.80%
NAPS 0.4321 0.407 0.3823 0.3698 0.3406 0.3254 0.3288 4.65%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.23 2.17 1.19 1.01 1.46 0.72 1.00 -
P/RPS 6.81 3.65 2.54 1.97 2.98 2.08 8.88 -4.32%
P/EPS 37.77 24.49 20.10 19.24 28.08 48.98 90.09 -13.48%
EY 2.65 4.08 4.97 5.20 3.56 2.04 1.11 15.60%
DY 2.60 2.30 1.68 1.98 2.05 6.94 2.00 4.46%
P/NAPS 4.07 2.17 1.24 1.07 1.68 0.86 5.88 -5.94%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 29/07/08 -
Price 4.65 2.60 1.39 1.00 1.46 0.79 1.02 -
P/RPS 7.49 4.37 2.96 1.95 2.98 2.28 9.05 -3.10%
P/EPS 41.52 29.35 23.48 19.05 28.08 53.74 91.89 -12.39%
EY 2.41 3.41 4.26 5.25 3.56 1.86 1.09 14.13%
DY 2.37 1.92 1.44 2.00 2.05 6.33 1.96 3.21%
P/NAPS 4.47 2.60 1.45 1.06 1.68 0.94 6.00 -4.78%

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