[GTRONIC] YoY 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- -21.02%
YoY- 123.54%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 77,224 89,929 78,494 85,329 57,935 73,450 65,045 2.90%
PBT 18,288 16,560 15,035 10,894 5,699 11,319 5,076 23.80%
Tax -2,546 -1,254 -1,938 330 -678 -3,983 934 -
NP 15,742 15,306 13,097 11,224 5,021 7,336 6,010 17.39%
-
NP to SH 15,187 15,306 13,097 11,224 5,021 7,336 6,010 16.69%
-
Tax Rate 13.92% 7.57% 12.89% -3.03% 11.90% 35.19% -18.40% -
Total Cost 61,482 74,623 65,397 74,105 52,914 66,114 59,035 0.67%
-
Net Worth 287,982 283,652 274,123 259,015 244,408 260,063 225,703 4.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 21,584 5,313 5,715 5,248 -
Div Payout % - - - 192.31% 105.82% 77.91% 87.34% -
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 287,982 283,652 274,123 259,015 244,408 260,063 225,703 4.14%
NOSH 271,681 280,844 276,892 269,807 265,661 285,783 262,445 0.57%
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 20.38% 17.02% 16.69% 13.15% 8.67% 9.99% 9.24% -
ROE 5.27% 5.40% 4.78% 4.33% 2.05% 2.82% 2.66% -
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 28.42 32.02 28.35 31.63 21.81 25.70 24.78 2.30%
EPS 5.59 5.45 4.73 4.16 1.89 2.77 2.29 16.02%
DPS 0.00 0.00 0.00 8.00 2.00 2.00 2.00 -
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 11.44 13.33 11.63 12.64 8.59 10.88 9.64 2.89%
EPS 2.25 2.27 1.94 1.66 0.74 1.09 0.89 16.70%
DPS 0.00 0.00 0.00 3.20 0.79 0.85 0.78 -
NAPS 0.4268 0.4203 0.4062 0.3838 0.3622 0.3854 0.3345 4.14%
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 22.87 13.43 11.18 4.52 3.85 4.51 3.15 39.13%
P/EPS 116.28 78.90 67.02 34.38 44.44 45.19 34.06 22.69%
EY 0.86 1.27 1.49 2.91 2.25 2.21 2.94 -18.51%
DY 0.00 0.00 0.00 5.59 2.38 1.72 2.56 -
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 19.46 15.58 11.50 5.50 4.40 4.40 3.75 31.56%
P/EPS 98.93 91.56 68.92 41.83 50.79 44.02 40.61 15.98%
EY 1.01 1.09 1.45 2.39 1.97 2.27 2.46 -13.78%
DY 0.00 0.00 0.00 4.60 2.08 1.77 2.15 -
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