[GTRONIC] YoY 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- 46.3%
YoY- 83.78%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 88,707 91,074 79,694 78,114 70,719 76,383 61,775 6.21%
PBT 22,171 21,834 18,645 17,957 8,630 10,540 7,355 20.17%
Tax -1,681 -4,140 -3,459 -3,745 -897 -1,886 -1,287 4.54%
NP 20,490 17,694 15,186 14,212 7,733 8,654 6,068 22.47%
-
NP to SH 23,568 17,694 15,186 14,212 7,733 8,654 6,068 25.36%
-
Tax Rate 7.58% 18.96% 18.55% 20.86% 10.39% 17.89% 17.50% -
Total Cost 68,217 73,380 64,508 63,902 62,986 67,729 55,707 3.43%
-
Net Worth 359,347 297,236 283,876 266,474 252,451 238,183 225,908 8.03%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 30,845 24,804 - 13,286 9,659 - -
Div Payout % - 174.33% 163.34% - 171.82% 111.62% - -
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 359,347 297,236 283,876 266,474 252,451 238,183 225,908 8.03%
NOSH 323,736 280,412 275,607 269,166 265,738 264,648 262,683 3.54%
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 23.10% 19.43% 19.06% 18.19% 10.93% 11.33% 9.82% -
ROE 6.56% 5.95% 5.35% 5.33% 3.06% 3.63% 2.69% -
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 27.40 32.48 28.92 29.02 26.61 28.86 23.52 2.57%
EPS 7.28 6.31 5.51 5.28 2.91 3.27 2.31 21.07%
DPS 0.00 11.00 9.00 0.00 5.00 3.65 0.00 -
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 13.14 13.49 11.81 11.57 10.48 11.31 9.15 6.21%
EPS 3.49 2.62 2.25 2.11 1.15 1.28 0.90 25.32%
DPS 0.00 4.57 3.67 0.00 1.97 1.43 0.00 -
NAPS 0.5323 0.4403 0.4205 0.3947 0.374 0.3528 0.3346 8.04%
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 22.81 14.41 10.06 5.07 3.49 3.88 3.44 37.04%
P/EPS 85.85 74.17 52.81 27.84 31.96 34.25 35.06 16.08%
EY 1.16 1.35 1.89 3.59 3.13 2.92 2.85 -13.90%
DY 0.00 2.35 3.09 0.00 5.38 3.26 0.00 -
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 22.30 13.05 10.86 5.17 3.38 4.09 3.70 34.88%
P/EPS 83.93 67.19 56.99 28.41 30.93 36.09 37.66 14.28%
EY 1.19 1.49 1.75 3.52 3.23 2.77 2.66 -12.54%
DY 0.00 2.59 2.87 0.00 5.56 3.09 0.00 -
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