[GTRONIC] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 23.4%
YoY- -3.56%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 88,695 83,422 77,475 56,794 67,085 60,203 38,071 15.13%
PBT 20,363 17,046 12,342 7,395 7,479 7,005 1,856 49.03%
Tax -3,214 -2,944 -2,147 -1,199 -1,054 -855 -1,652 11.72%
NP 17,149 14,102 10,195 6,196 6,425 6,150 204 109.22%
-
NP to SH 17,149 14,102 10,195 6,196 6,425 6,150 204 109.22%
-
Tax Rate 15.78% 17.27% 17.40% 16.21% 14.09% 12.21% 89.01% -
Total Cost 71,546 69,320 67,280 50,598 60,660 54,053 37,867 11.18%
-
Net Worth 281,131 271,407 259,658 246,767 246,911 226,995 214,199 4.63%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 36,547 30,778 13,666 5,364 5,309 7,918 5,100 38.82%
Div Payout % 213.11% 218.25% 134.05% 86.58% 82.64% 128.76% 2,500.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 281,131 271,407 259,658 246,767 246,911 226,995 214,199 4.63%
NOSH 281,131 279,801 273,324 268,225 265,495 263,948 255,000 1.63%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.33% 16.90% 13.16% 10.91% 9.58% 10.22% 0.54% -
ROE 6.10% 5.20% 3.93% 2.51% 2.60% 2.71% 0.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.55 29.81 28.35 21.17 25.27 22.81 14.93 13.27%
EPS 6.10 5.04 3.73 2.31 2.42 2.33 0.08 105.85%
DPS 13.00 11.00 5.00 2.00 2.00 3.00 2.00 36.59%
NAPS 1.00 0.97 0.95 0.92 0.93 0.86 0.84 2.94%
Adjusted Per Share Value based on latest NOSH - 268,225
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.14 12.36 11.48 8.41 9.94 8.92 5.64 15.13%
EPS 2.54 2.09 1.51 0.92 0.95 0.91 0.03 109.47%
DPS 5.41 4.56 2.02 0.79 0.79 1.17 0.76 38.67%
NAPS 0.4164 0.402 0.3846 0.3655 0.3658 0.3363 0.3173 4.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.26 3.44 1.76 1.11 1.09 1.39 0.49 -
P/RPS 16.67 11.54 6.21 5.24 4.31 6.09 3.28 31.10%
P/EPS 86.23 68.25 47.18 48.05 45.04 59.66 612.50 -27.86%
EY 1.16 1.47 2.12 2.08 2.22 1.68 0.16 39.09%
DY 2.47 3.20 2.84 1.80 1.83 2.16 4.08 -8.02%
P/NAPS 5.26 3.55 1.85 1.21 1.17 1.62 0.58 44.38%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 29/04/14 30/04/13 24/04/12 26/04/11 27/04/10 28/04/09 -
Price 6.09 3.58 1.82 1.17 1.14 1.65 0.68 -
P/RPS 19.30 12.01 6.42 5.53 4.51 7.23 4.55 27.21%
P/EPS 99.84 71.03 48.79 50.65 47.11 70.82 850.00 -30.00%
EY 1.00 1.41 2.05 1.97 2.12 1.41 0.12 42.36%
DY 2.13 3.07 2.75 1.71 1.75 1.82 2.94 -5.22%
P/NAPS 6.09 3.69 1.92 1.27 1.23 1.92 0.81 39.94%

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