[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 157.9%
YoY- -50.69%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 204,222 207,084 205,700 152,452 215,003 226,652 249,485 -3.27%
PBT 37,450 24,550 26,107 14,153 25,904 30,641 27,475 5.29%
Tax -7,328 -2,878 -3,716 -4,242 -5,804 -8,709 -3,941 10.88%
NP 30,122 21,672 22,391 9,911 20,100 21,932 23,534 4.19%
-
NP to SH 30,122 21,672 22,391 9,911 20,100 21,932 23,534 4.19%
-
Tax Rate 19.57% 11.72% 14.23% 29.97% 22.41% 28.42% 14.34% -
Total Cost 174,100 185,412 183,309 142,541 194,903 204,720 225,951 -4.24%
-
Net Worth 266,733 252,618 238,484 225,488 236,470 236,392 222,265 3.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 24,248 18,613 17,621 13,109 26,274 21,012 13,074 10.83%
Div Payout % 80.50% 85.89% 78.70% 132.28% 130.72% 95.81% 55.56% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 266,733 252,618 238,484 225,488 236,470 236,392 222,265 3.08%
NOSH 269,427 265,914 264,982 262,195 1,313,725 1,313,293 1,307,444 -23.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.75% 10.47% 10.89% 6.50% 9.35% 9.68% 9.43% -
ROE 11.29% 8.58% 9.39% 4.40% 8.50% 9.28% 10.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.80 77.88 77.63 58.14 16.37 17.26 19.08 25.82%
EPS 11.18 8.15 8.45 3.78 1.53 1.67 1.80 35.54%
DPS 9.00 7.00 6.65 5.00 2.00 1.60 1.00 44.17%
NAPS 0.99 0.95 0.90 0.86 0.18 0.18 0.17 34.09%
Adjusted Per Share Value based on latest NOSH - 262,683
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.26 30.69 30.48 22.59 31.86 33.59 36.97 -3.27%
EPS 4.46 3.21 3.32 1.47 2.98 3.25 3.49 4.16%
DPS 3.59 2.76 2.61 1.94 3.89 3.11 1.94 10.79%
NAPS 0.3953 0.3744 0.3534 0.3342 0.3504 0.3503 0.3294 3.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.47 0.93 1.12 0.81 1.00 1.40 1.50 -
P/RPS 1.94 1.19 1.44 1.39 6.11 8.11 7.86 -20.78%
P/EPS 13.15 11.41 13.25 21.43 65.36 83.83 83.33 -26.46%
EY 7.61 8.76 7.54 4.67 1.53 1.19 1.20 36.01%
DY 6.12 7.53 5.94 6.17 2.00 1.14 0.67 44.53%
P/NAPS 1.48 0.98 1.24 0.94 5.56 7.78 8.82 -25.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 25/10/11 26/10/10 27/10/09 28/10/08 30/10/07 30/10/06 -
Price 1.50 0.90 1.18 0.87 0.73 1.42 1.55 -
P/RPS 1.98 1.16 1.52 1.50 4.46 8.23 8.12 -20.94%
P/EPS 13.42 11.04 13.96 23.02 47.71 85.03 86.11 -26.62%
EY 7.45 9.06 7.16 4.34 2.10 1.18 1.16 36.29%
DY 6.00 7.78 5.64 5.75 2.74 1.13 0.65 44.78%
P/NAPS 1.52 0.95 1.31 1.01 4.06 7.89 9.12 -25.79%

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