[GTRONIC] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.26%
YoY- 54.89%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 343,656 355,044 321,423 290,007 265,019 279,150 217,497 7.91%
PBT 81,594 76,217 62,543 48,343 30,249 37,426 19,228 27.22%
Tax -10,280 -11,818 -9,927 -6,998 -3,556 -7,699 -3,307 20.79%
NP 71,314 64,399 52,616 41,345 26,693 29,727 15,921 28.37%
-
NP to SH 75,262 65,465 52,616 41,345 26,693 29,727 15,921 29.53%
-
Tax Rate 12.60% 15.51% 15.87% 14.48% 11.76% 20.57% 17.20% -
Total Cost 272,342 290,645 268,807 248,662 238,326 249,423 201,576 5.14%
-
Net Worth 314,829 283,530 273,868 259,250 244,841 245,603 225,569 5.71%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 68,311 61,759 38,728 45,908 23,951 18,892 18,360 24.46%
Div Payout % 90.77% 94.34% 73.61% 111.04% 89.73% 63.55% 115.32% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 314,829 283,530 273,868 259,250 244,841 245,603 225,569 5.71%
NOSH 297,008 280,723 276,635 270,052 266,131 269,893 262,289 2.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.75% 18.14% 16.37% 14.26% 10.07% 10.65% 7.32% -
ROE 23.91% 23.09% 19.21% 15.95% 10.90% 12.10% 7.06% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 115.71 126.47 116.19 107.39 99.58 103.43 82.92 5.70%
EPS 25.34 22.94 19.02 15.31 10.03 11.21 6.07 26.87%
DPS 23.00 22.00 14.00 17.00 9.00 7.00 7.00 21.91%
NAPS 1.06 1.01 0.99 0.96 0.92 0.91 0.86 3.54%
Adjusted Per Share Value based on latest NOSH - 269,807
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.93 52.61 47.63 42.98 39.27 41.37 32.23 7.92%
EPS 11.15 9.70 7.80 6.13 3.96 4.41 2.36 29.52%
DPS 10.12 9.15 5.74 6.80 3.55 2.80 2.72 24.46%
NAPS 0.4665 0.4202 0.4058 0.3842 0.3628 0.364 0.3343 5.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.50 4.30 3.17 1.43 0.84 1.16 0.78 -
P/RPS 5.62 3.40 2.73 1.33 0.84 1.12 0.94 34.70%
P/EPS 25.65 18.44 16.67 9.34 8.37 10.53 12.85 12.20%
EY 3.90 5.42 6.00 10.71 11.94 9.50 7.78 -10.86%
DY 3.54 5.12 4.42 11.89 10.71 6.03 8.97 -14.34%
P/NAPS 6.13 4.26 3.20 1.49 0.91 1.27 0.91 37.40%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 23/02/10 -
Price 5.53 4.99 3.26 1.74 0.96 1.13 0.93 -
P/RPS 4.78 3.95 2.81 1.62 0.96 1.09 1.12 27.34%
P/EPS 21.82 21.40 17.14 11.37 9.57 10.26 15.32 6.06%
EY 4.58 4.67 5.83 8.80 10.45 9.75 6.53 -5.73%
DY 4.16 4.41 4.29 9.77 9.38 6.19 7.53 -9.41%
P/NAPS 5.22 4.94 3.29 1.81 1.04 1.24 1.08 30.01%

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