[GTRONIC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 60.64%
YoY- -26.86%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 290,007 265,019 279,150 217,497 275,452 313,684 327,679 -2.01%
PBT 48,343 30,249 37,426 19,228 29,564 38,771 39,663 3.35%
Tax -6,998 -3,556 -7,699 -3,307 -7,796 -8,643 -9,101 -4.28%
NP 41,345 26,693 29,727 15,921 21,768 30,128 30,562 5.16%
-
NP to SH 41,345 26,693 29,727 15,921 21,768 30,128 30,562 5.16%
-
Tax Rate 14.48% 11.76% 20.57% 17.20% 26.37% 22.29% 22.95% -
Total Cost 248,662 238,326 249,423 201,576 253,684 283,556 297,117 -2.92%
-
Net Worth 259,250 244,841 245,603 225,569 1,101,513 222,773 210,046 3.56%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 45,908 23,951 18,892 18,360 131,132 31,450 22,317 12.76%
Div Payout % 111.04% 89.73% 63.55% 115.32% 602.41% 104.39% 73.02% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 259,250 244,841 245,603 225,569 1,101,513 222,773 210,046 3.56%
NOSH 270,052 266,131 269,893 262,289 1,311,325 1,310,434 1,312,789 -23.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.26% 10.07% 10.65% 7.32% 7.90% 9.60% 9.33% -
ROE 15.95% 10.90% 12.10% 7.06% 1.98% 13.52% 14.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 107.39 99.58 103.43 82.92 21.01 23.94 24.96 27.50%
EPS 15.31 10.03 11.21 6.07 8.31 2.30 2.33 36.81%
DPS 17.00 9.00 7.00 7.00 10.00 2.40 1.70 46.72%
NAPS 0.96 0.92 0.91 0.86 0.84 0.17 0.16 34.76%
Adjusted Per Share Value based on latest NOSH - 262,445
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.98 39.27 41.37 32.23 40.82 46.49 48.56 -2.01%
EPS 6.13 3.96 4.41 2.36 3.23 4.46 4.53 5.16%
DPS 6.80 3.55 2.80 2.72 19.43 4.66 3.31 12.73%
NAPS 0.3842 0.3628 0.364 0.3343 1.6323 0.3301 0.3113 3.56%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.43 0.84 1.16 0.78 0.75 1.35 1.48 -
P/RPS 1.33 0.84 1.12 0.94 3.57 5.64 5.93 -22.03%
P/EPS 9.34 8.37 10.53 12.85 45.18 58.72 63.57 -27.33%
EY 10.71 11.94 9.50 7.78 2.21 1.70 1.57 37.67%
DY 11.89 10.71 6.03 8.97 13.33 1.78 1.15 47.54%
P/NAPS 1.49 0.91 1.27 0.91 0.89 7.94 9.25 -26.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 -
Price 1.74 0.96 1.13 0.93 0.73 1.15 2.03 -
P/RPS 1.62 0.96 1.09 1.12 3.48 4.80 8.13 -23.55%
P/EPS 11.37 9.57 10.26 15.32 43.98 50.02 87.20 -28.76%
EY 8.80 10.45 9.75 6.53 2.27 2.00 1.15 40.33%
DY 9.77 9.38 6.19 7.53 13.70 2.09 0.84 50.46%
P/NAPS 1.81 1.04 1.24 1.08 0.87 6.76 12.69 -27.69%

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