[GTRONIC] YoY 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- -0.96%
YoY- 260.31%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 85,329 57,935 73,450 65,045 60,916 87,029 78,194 1.46%
PBT 10,894 5,699 11,319 5,076 3,660 8,141 12,220 -1.89%
Tax 330 -678 -3,983 934 -1,992 67 -5,166 -
NP 11,224 5,021 7,336 6,010 1,668 8,208 7,054 8.04%
-
NP to SH 11,224 5,021 7,336 6,010 1,668 8,208 7,054 8.04%
-
Tax Rate -3.03% 11.90% 35.19% -18.40% 54.43% -0.82% 42.27% -
Total Cost 74,105 52,914 66,114 59,035 59,248 78,821 71,140 0.68%
-
Net Worth 259,015 244,408 260,063 225,703 218,123 221,485 209,007 3.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 21,584 5,313 5,715 5,248 - 10,422 9,144 15.37%
Div Payout % 192.31% 105.82% 77.91% 87.34% - 126.98% 129.63% -
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 259,015 244,408 260,063 225,703 218,123 221,485 209,007 3.63%
NOSH 269,807 265,661 285,783 262,445 1,283,076 1,302,857 1,306,296 -23.09%
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 13.15% 8.67% 9.99% 9.24% 2.74% 9.43% 9.02% -
ROE 4.33% 2.05% 2.82% 2.66% 0.76% 3.71% 3.38% -
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 31.63 21.81 25.70 24.78 4.75 6.68 5.99 31.92%
EPS 4.16 1.89 2.77 2.29 0.13 0.63 0.54 40.49%
DPS 8.00 2.00 2.00 2.00 0.00 0.80 0.70 50.02%
NAPS 0.96 0.92 0.91 0.86 0.17 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 12.64 8.58 10.88 9.63 9.02 12.89 11.58 1.46%
EPS 1.66 0.74 1.09 0.89 0.25 1.22 1.04 8.09%
DPS 3.20 0.79 0.85 0.78 0.00 1.54 1.35 15.45%
NAPS 0.3836 0.362 0.3851 0.3343 0.323 0.328 0.3095 3.63%
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 4.52 3.85 4.51 3.15 15.80 20.21 24.72 -24.64%
P/EPS 34.38 44.44 45.19 34.06 576.92 214.29 274.07 -29.22%
EY 2.91 2.25 2.21 2.94 0.17 0.47 0.36 41.62%
DY 5.59 2.38 1.72 2.56 0.00 0.59 0.47 51.02%
P/NAPS 1.49 0.91 1.27 0.91 4.41 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 5.50 4.40 4.40 3.75 15.38 17.22 33.91 -26.13%
P/EPS 41.83 50.79 44.02 40.61 561.54 182.54 375.93 -30.62%
EY 2.39 1.97 2.27 2.46 0.18 0.55 0.27 43.77%
DY 4.60 2.08 1.77 2.15 0.00 0.70 0.34 54.30%
P/NAPS 1.81 1.04 1.24 1.08 4.29 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