[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 55.48%
YoY- -3.21%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 265,115 242,929 204,222 207,084 205,700 152,452 215,003 3.55%
PBT 59,656 47,508 37,450 24,550 26,107 14,153 25,904 14.90%
Tax -10,564 -7,989 -7,328 -2,878 -3,716 -4,242 -5,804 10.49%
NP 49,092 39,519 30,122 21,672 22,391 9,911 20,100 16.03%
-
NP to SH 49,092 39,519 30,122 21,672 22,391 9,911 20,100 16.03%
-
Tax Rate 17.71% 16.82% 19.57% 11.72% 14.23% 29.97% 22.41% -
Total Cost 216,023 203,410 174,100 185,412 183,309 142,541 194,903 1.72%
-
Net Worth 297,527 284,051 266,733 252,618 238,484 225,488 236,470 3.90%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 61,750 46,882 24,248 18,613 17,621 13,109 26,274 15.29%
Div Payout % 125.79% 118.63% 80.50% 85.89% 78.70% 132.28% 130.72% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 297,527 284,051 266,733 252,618 238,484 225,488 236,470 3.90%
NOSH 280,686 275,778 269,427 265,914 264,982 262,195 1,313,725 -22.67%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 18.52% 16.27% 14.75% 10.47% 10.89% 6.50% 9.35% -
ROE 16.50% 13.91% 11.29% 8.58% 9.39% 4.40% 8.50% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 94.45 88.09 75.80 77.88 77.63 58.14 16.37 33.90%
EPS 17.49 14.33 11.18 8.15 8.45 3.78 1.53 50.06%
DPS 22.00 17.00 9.00 7.00 6.65 5.00 2.00 49.10%
NAPS 1.06 1.03 0.99 0.95 0.90 0.86 0.18 34.36%
Adjusted Per Share Value based on latest NOSH - 265,738
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.25 35.97 30.24 30.66 30.46 22.57 31.83 3.55%
EPS 7.27 5.85 4.46 3.21 3.32 1.47 2.98 16.01%
DPS 9.14 6.94 3.59 2.76 2.61 1.94 3.89 15.29%
NAPS 0.4405 0.4206 0.3949 0.374 0.3531 0.3339 0.3501 3.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.68 2.91 1.47 0.93 1.12 0.81 1.00 -
P/RPS 4.95 3.30 1.94 1.19 1.44 1.39 6.11 -3.44%
P/EPS 26.76 20.31 13.15 11.41 13.25 21.43 65.36 -13.82%
EY 3.74 4.92 7.61 8.76 7.54 4.67 1.53 16.05%
DY 4.70 5.84 6.12 7.53 5.94 6.17 2.00 15.29%
P/NAPS 4.42 2.83 1.48 0.98 1.24 0.94 5.56 -3.75%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 27/10/09 28/10/08 -
Price 4.24 3.14 1.50 0.90 1.18 0.87 0.73 -
P/RPS 4.49 3.56 1.98 1.16 1.52 1.50 4.46 0.11%
P/EPS 24.24 21.91 13.42 11.04 13.96 23.02 47.71 -10.66%
EY 4.13 4.56 7.45 9.06 7.16 4.34 2.10 11.92%
DY 5.19 5.41 6.00 7.78 5.64 5.75 2.74 11.22%
P/NAPS 4.00 3.05 1.52 0.95 1.31 1.01 4.06 -0.24%

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