[GTRONIC] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -25.02%
YoY- -64.11%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 254,871 286,198 256,136 219,540 317,046 306,812 334,070 -4.40%
PBT 33,821 37,779 27,997 17,650 37,880 41,250 36,319 -1.17%
Tax -5,157 -7,850 -2,182 -6,527 -6,888 -12,056 -6,992 -4.94%
NP 28,664 29,929 25,815 11,123 30,992 29,194 29,327 -0.38%
-
NP to SH 28,664 29,929 25,815 11,123 30,992 29,194 29,327 -0.38%
-
Tax Rate 15.25% 20.78% 7.79% 36.98% 18.18% 29.23% 19.25% -
Total Cost 226,207 256,269 230,321 208,417 286,054 277,618 304,743 -4.84%
-
Net Worth 257,608 249,581 229,989 219,910 223,125 224,624 221,836 2.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 23,964 20,685 13,167 12,953 36,710 30,285 17,004 5.87%
Div Payout % 83.61% 69.11% 51.01% 116.46% 118.45% 103.74% 57.98% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 257,608 249,581 229,989 219,910 223,125 224,624 221,836 2.52%
NOSH 268,342 265,512 264,355 261,798 1,312,499 1,321,320 1,304,918 -23.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.25% 10.46% 10.08% 5.07% 9.78% 9.52% 8.78% -
ROE 11.13% 11.99% 11.22% 5.06% 13.89% 13.00% 13.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 94.98 107.79 96.89 83.86 24.16 23.22 25.60 24.39%
EPS 10.68 11.27 9.77 4.25 2.36 2.21 2.25 29.60%
DPS 9.00 7.79 5.00 4.95 2.80 2.30 1.30 38.01%
NAPS 0.96 0.94 0.87 0.84 0.17 0.17 0.17 33.41%
Adjusted Per Share Value based on latest NOSH - 261,798
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.74 42.38 37.93 32.51 46.95 45.44 49.47 -4.40%
EPS 4.24 4.43 3.82 1.65 4.59 4.32 4.34 -0.38%
DPS 3.55 3.06 1.95 1.92 5.44 4.49 2.52 5.87%
NAPS 0.3815 0.3696 0.3406 0.3257 0.3304 0.3327 0.3285 2.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.19 1.01 1.46 0.72 1.00 1.52 1.60 -
P/RPS 1.25 0.94 1.51 0.86 4.14 6.55 6.25 -23.50%
P/EPS 11.14 8.96 14.95 16.95 42.35 68.80 71.19 -26.57%
EY 8.98 11.16 6.69 5.90 2.36 1.45 1.40 36.27%
DY 7.56 7.71 3.42 6.87 2.80 1.51 0.81 45.05%
P/NAPS 1.24 1.07 1.68 0.86 5.88 8.94 9.41 -28.64%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/07/12 26/07/11 27/07/10 28/07/09 29/07/08 31/07/07 25/07/06 -
Price 1.39 1.00 1.46 0.79 1.02 1.50 1.50 -
P/RPS 1.46 0.93 1.51 0.94 4.22 6.46 5.86 -20.65%
P/EPS 13.01 8.87 14.95 18.59 43.20 67.89 66.74 -23.83%
EY 7.68 11.27 6.69 5.38 2.31 1.47 1.50 31.25%
DY 6.47 7.79 3.42 6.26 2.75 1.53 0.87 39.66%
P/NAPS 1.45 1.06 1.68 0.94 6.00 8.82 8.82 -25.96%

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