[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 156.78%
YoY- 14.14%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 177,725 174,041 163,235 126,107 136,365 129,317 90,677 11.86%
PBT 41,135 37,822 28,863 19,493 15,920 15,567 6,798 34.97%
Tax -6,053 -6,424 -4,530 -3,583 -1,981 -1,830 -2,955 12.68%
NP 35,082 31,398 24,333 15,910 13,939 13,737 3,843 44.54%
-
NP to SH 35,082 31,398 24,333 15,910 13,939 13,737 3,843 44.54%
-
Tax Rate 14.71% 16.98% 15.69% 18.38% 12.44% 11.76% 43.47% -
Total Cost 142,643 142,643 138,902 110,197 122,426 115,580 86,834 8.62%
-
Net Worth 300,783 291,552 274,638 257,999 249,574 229,830 219,599 5.38%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 36,543 30,837 13,731 5,374 5,310 7,925 13,071 18.68%
Div Payout % 104.17% 98.21% 56.43% 33.78% 38.10% 57.69% 340.14% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 300,783 291,552 274,638 257,999 249,574 229,830 219,599 5.38%
NOSH 281,105 280,339 274,638 268,749 265,504 264,173 261,428 1.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.74% 18.04% 14.91% 12.62% 10.22% 10.62% 4.24% -
ROE 11.66% 10.77% 8.86% 6.17% 5.59% 5.98% 1.75% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 63.22 62.08 59.44 46.92 51.36 48.95 34.69 10.51%
EPS 12.48 11.20 8.86 5.92 5.25 5.20 1.47 42.80%
DPS 13.00 11.00 5.00 2.00 2.00 3.00 5.00 17.25%
NAPS 1.07 1.04 1.00 0.96 0.94 0.87 0.84 4.11%
Adjusted Per Share Value based on latest NOSH - 268,342
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.31 25.77 24.17 18.67 20.19 19.15 13.43 11.85%
EPS 5.19 4.65 3.60 2.36 2.06 2.03 0.57 44.48%
DPS 5.41 4.57 2.03 0.80 0.79 1.17 1.94 18.63%
NAPS 0.4454 0.4317 0.4066 0.382 0.3695 0.3403 0.3251 5.38%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.95 4.23 2.17 1.19 1.01 1.46 0.72 -
P/RPS 9.41 6.81 3.65 2.54 1.97 2.98 2.08 28.58%
P/EPS 47.68 37.77 24.49 20.10 19.24 28.08 48.98 -0.44%
EY 2.10 2.65 4.08 4.97 5.20 3.56 2.04 0.48%
DY 2.18 2.60 2.30 1.68 1.98 2.05 6.94 -17.54%
P/NAPS 5.56 4.07 2.17 1.24 1.07 1.68 0.86 36.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 -
Price 6.10 4.65 2.60 1.39 1.00 1.46 0.79 -
P/RPS 9.65 7.49 4.37 2.96 1.95 2.98 2.28 27.16%
P/EPS 48.88 41.52 29.35 23.48 19.05 28.08 53.74 -1.56%
EY 2.05 2.41 3.41 4.26 5.25 3.56 1.86 1.63%
DY 2.13 2.37 1.92 1.44 2.00 2.05 6.33 -16.59%
P/NAPS 5.70 4.47 2.60 1.45 1.06 1.68 0.94 35.02%

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