[GTRONIC] YoY 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- 2.3%
YoY- 16.52%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 87,014 52,462 88,707 91,074 79,694 78,114 70,719 3.51%
PBT 16,062 10,439 22,171 21,834 18,645 17,957 8,630 10.89%
Tax -1,683 -1,286 -1,681 -4,140 -3,459 -3,745 -897 11.04%
NP 14,379 9,153 20,490 17,694 15,186 14,212 7,733 10.88%
-
NP to SH 14,379 9,153 23,568 17,694 15,186 14,212 7,733 10.88%
-
Tax Rate 10.48% 12.32% 7.58% 18.96% 18.55% 20.86% 10.39% -
Total Cost 72,635 43,309 68,217 73,380 64,508 63,902 62,986 2.40%
-
Net Worth 272,265 281,630 359,347 297,236 283,876 266,474 252,451 1.26%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 17,016 25,346 - 30,845 24,804 - 13,286 4.20%
Div Payout % 118.34% 276.92% - 174.33% 163.34% - 171.82% -
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 272,265 281,630 359,347 297,236 283,876 266,474 252,451 1.26%
NOSH 283,609 281,630 323,736 280,412 275,607 269,166 265,738 1.08%
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 16.52% 17.45% 23.10% 19.43% 19.06% 18.19% 10.93% -
ROE 5.28% 3.25% 6.56% 5.95% 5.35% 5.33% 3.06% -
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 30.68 18.63 27.40 32.48 28.92 29.02 26.61 2.39%
EPS 5.07 3.25 7.28 6.31 5.51 5.28 2.91 9.68%
DPS 6.00 9.00 0.00 11.00 9.00 0.00 5.00 3.08%
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 12.89 7.77 13.15 13.50 11.81 11.58 10.48 3.50%
EPS 2.13 1.36 3.49 2.62 2.25 2.11 1.15 10.80%
DPS 2.52 3.76 0.00 4.57 3.68 0.00 1.97 4.18%
NAPS 0.4035 0.4174 0.5325 0.4405 0.4207 0.3949 0.3741 1.26%
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 20.05 19.59 22.81 14.41 10.06 5.07 3.49 33.79%
P/EPS 121.30 112.31 85.85 74.17 52.81 27.84 31.96 24.86%
EY 0.82 0.89 1.16 1.35 1.89 3.59 3.13 -19.99%
DY 0.98 2.47 0.00 2.35 3.09 0.00 5.38 -24.68%
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 21.48 19.11 22.30 13.05 10.86 5.17 3.38 36.06%
P/EPS 129.98 109.54 83.93 67.19 56.99 28.41 30.93 27.00%
EY 0.77 0.91 1.19 1.49 1.75 3.52 3.23 -21.23%
DY 0.91 2.53 0.00 2.59 2.87 0.00 5.56 -26.02%
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