[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 89.33%
YoY- 38.99%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 266,432 265,115 242,929 204,222 207,084 205,700 152,452 9.74%
PBT 63,306 59,656 47,508 37,450 24,550 26,107 14,153 28.34%
Tax -7,734 -10,564 -7,989 -7,328 -2,878 -3,716 -4,242 10.52%
NP 55,572 49,092 39,519 30,122 21,672 22,391 9,911 33.27%
-
NP to SH 60,075 49,092 39,519 30,122 21,672 22,391 9,911 35.01%
-
Tax Rate 12.22% 17.71% 16.82% 19.57% 11.72% 14.23% 29.97% -
Total Cost 210,860 216,023 203,410 174,100 185,412 183,309 142,541 6.74%
-
Net Worth 337,465 297,527 284,051 266,733 252,618 238,484 225,488 6.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 69,925 61,750 46,882 24,248 18,613 17,621 13,109 32.16%
Div Payout % 116.40% 125.79% 118.63% 80.50% 85.89% 78.70% 132.28% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 337,465 297,527 284,051 266,733 252,618 238,484 225,488 6.94%
NOSH 304,023 280,686 275,778 269,427 265,914 264,982 262,195 2.49%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 20.86% 18.52% 16.27% 14.75% 10.47% 10.89% 6.50% -
ROE 17.80% 16.50% 13.91% 11.29% 8.58% 9.39% 4.40% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 87.64 94.45 88.09 75.80 77.88 77.63 58.14 7.07%
EPS 19.76 17.49 14.33 11.18 8.15 8.45 3.78 31.72%
DPS 23.00 22.00 17.00 9.00 7.00 6.65 5.00 28.94%
NAPS 1.11 1.06 1.03 0.99 0.95 0.90 0.86 4.34%
Adjusted Per Share Value based on latest NOSH - 269,166
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.45 39.25 35.97 30.24 30.66 30.46 22.57 9.74%
EPS 8.90 7.27 5.85 4.46 3.21 3.32 1.47 34.98%
DPS 10.35 9.14 6.94 3.59 2.76 2.61 1.94 32.17%
NAPS 0.4997 0.4405 0.4206 0.3949 0.374 0.3531 0.3339 6.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.25 4.68 2.91 1.47 0.93 1.12 0.81 -
P/RPS 7.13 4.95 3.30 1.94 1.19 1.44 1.39 31.30%
P/EPS 31.63 26.76 20.31 13.15 11.41 13.25 21.43 6.70%
EY 3.16 3.74 4.92 7.61 8.76 7.54 4.67 -6.29%
DY 3.68 4.70 5.84 6.12 7.53 5.94 6.17 -8.24%
P/NAPS 5.63 4.42 2.83 1.48 0.98 1.24 0.94 34.74%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 27/10/09 -
Price 6.11 4.24 3.14 1.50 0.90 1.18 0.87 -
P/RPS 6.97 4.49 3.56 1.98 1.16 1.52 1.50 29.16%
P/EPS 30.92 24.24 21.91 13.42 11.04 13.96 23.02 5.03%
EY 3.23 4.13 4.56 7.45 9.06 7.16 4.34 -4.80%
DY 3.76 5.19 5.41 6.00 7.78 5.64 5.75 -6.83%
P/NAPS 5.50 4.00 3.05 1.52 0.95 1.31 1.01 32.62%

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