[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 56.35%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 199,768 168,612 266,432 265,115 242,929 204,222 207,084 -0.59%
PBT 30,717 24,735 63,306 59,656 47,508 37,450 24,550 3.80%
Tax -4,609 -5,381 -7,734 -10,564 -7,989 -7,328 -2,878 8.15%
NP 26,108 19,354 55,572 49,092 39,519 30,122 21,672 3.14%
-
NP to SH 26,108 19,354 60,075 49,092 39,519 30,122 21,672 3.14%
-
Tax Rate 15.00% 21.75% 12.22% 17.71% 16.82% 19.57% 11.72% -
Total Cost 173,660 149,258 210,860 216,023 203,410 174,100 185,412 -1.08%
-
Net Worth 272,135 281,717 337,465 297,527 284,051 266,733 252,618 1.24%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 45,355 64,795 69,925 61,750 46,882 24,248 18,613 15.98%
Div Payout % 173.72% 334.79% 116.40% 125.79% 118.63% 80.50% 85.89% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 272,135 281,717 337,465 297,527 284,051 266,733 252,618 1.24%
NOSH 283,474 281,717 304,023 280,686 275,778 269,427 265,914 1.07%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.07% 11.48% 20.86% 18.52% 16.27% 14.75% 10.47% -
ROE 9.59% 6.87% 17.80% 16.50% 13.91% 11.29% 8.58% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 70.47 59.85 87.64 94.45 88.09 75.80 77.88 -1.65%
EPS 9.21 6.87 19.76 17.49 14.33 11.18 8.15 2.05%
DPS 16.00 23.00 23.00 22.00 17.00 9.00 7.00 14.75%
NAPS 0.96 1.00 1.11 1.06 1.03 0.99 0.95 0.17%
Adjusted Per Share Value based on latest NOSH - 280,412
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.59 24.98 39.47 39.27 35.99 30.25 30.68 -0.60%
EPS 3.87 2.87 8.90 7.27 5.85 4.46 3.21 3.16%
DPS 6.72 9.60 10.36 9.15 6.94 3.59 2.76 15.97%
NAPS 0.4031 0.4173 0.4999 0.4407 0.4208 0.3951 0.3742 1.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 6.15 3.65 6.25 4.68 2.91 1.47 0.93 -
P/RPS 8.73 6.10 7.13 4.95 3.30 1.94 1.19 39.35%
P/EPS 66.78 53.13 31.63 26.76 20.31 13.15 11.41 34.20%
EY 1.50 1.88 3.16 3.74 4.92 7.61 8.76 -25.46%
DY 2.60 6.30 3.68 4.70 5.84 6.12 7.53 -16.22%
P/NAPS 6.41 3.65 5.63 4.42 2.83 1.48 0.98 36.71%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/10/17 25/10/16 27/10/15 28/10/14 29/10/13 30/10/12 25/10/11 -
Price 6.59 3.56 6.11 4.24 3.14 1.50 0.90 -
P/RPS 9.35 5.95 6.97 4.49 3.56 1.98 1.16 41.55%
P/EPS 71.55 51.82 30.92 24.24 21.91 13.42 11.04 36.50%
EY 1.40 1.93 3.23 4.13 4.56 7.45 9.06 -26.72%
DY 2.43 6.46 3.76 5.19 5.41 6.00 7.78 -17.61%
P/NAPS 6.86 3.56 5.50 4.00 3.05 1.52 0.95 38.98%

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