[GTRONIC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 7.41%
YoY- 6.85%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 52,462 88,707 91,074 79,694 78,114 70,719 76,383 -6.06%
PBT 10,439 22,171 21,834 18,645 17,957 8,630 10,540 -0.16%
Tax -1,286 -1,681 -4,140 -3,459 -3,745 -897 -1,886 -6.17%
NP 9,153 20,490 17,694 15,186 14,212 7,733 8,654 0.93%
-
NP to SH 9,153 23,568 17,694 15,186 14,212 7,733 8,654 0.93%
-
Tax Rate 12.32% 7.58% 18.96% 18.55% 20.86% 10.39% 17.89% -
Total Cost 43,309 68,217 73,380 64,508 63,902 62,986 67,729 -7.17%
-
Net Worth 281,630 359,347 297,236 283,876 266,474 252,451 238,183 2.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 25,346 - 30,845 24,804 - 13,286 9,659 17.42%
Div Payout % 276.92% - 174.33% 163.34% - 171.82% 111.62% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 281,630 359,347 297,236 283,876 266,474 252,451 238,183 2.82%
NOSH 281,630 323,736 280,412 275,607 269,166 265,738 264,648 1.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.45% 23.10% 19.43% 19.06% 18.19% 10.93% 11.33% -
ROE 3.25% 6.56% 5.95% 5.35% 5.33% 3.06% 3.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.63 27.40 32.48 28.92 29.02 26.61 28.86 -7.02%
EPS 3.25 7.28 6.31 5.51 5.28 2.91 3.27 -0.10%
DPS 9.00 0.00 11.00 9.00 0.00 5.00 3.65 16.21%
NAPS 1.00 1.11 1.06 1.03 0.99 0.95 0.90 1.76%
Adjusted Per Share Value based on latest NOSH - 275,607
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.77 13.14 13.49 11.81 11.57 10.48 11.31 -6.05%
EPS 1.36 3.49 2.62 2.25 2.11 1.15 1.28 1.01%
DPS 3.75 0.00 4.57 3.67 0.00 1.97 1.43 17.41%
NAPS 0.4172 0.5323 0.4403 0.4205 0.3947 0.374 0.3528 2.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.65 6.25 4.68 2.91 1.47 0.93 1.12 -
P/RPS 19.59 22.81 14.41 10.06 5.07 3.49 3.88 30.94%
P/EPS 112.31 85.85 74.17 52.81 27.84 31.96 34.25 21.86%
EY 0.89 1.16 1.35 1.89 3.59 3.13 2.92 -17.94%
DY 2.47 0.00 2.35 3.09 0.00 5.38 3.26 -4.51%
P/NAPS 3.65 5.63 4.42 2.83 1.48 0.98 1.24 19.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/10/16 27/10/15 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 -
Price 3.56 6.11 4.24 3.14 1.50 0.90 1.18 -
P/RPS 19.11 22.30 13.05 10.86 5.17 3.38 4.09 29.26%
P/EPS 109.54 83.93 67.19 56.99 28.41 30.93 36.09 20.30%
EY 0.91 1.19 1.49 1.75 3.52 3.23 2.77 -16.91%
DY 2.53 0.00 2.59 2.87 0.00 5.56 3.09 -3.27%
P/NAPS 3.56 5.50 4.00 3.05 1.52 0.95 1.31 18.11%

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