[GTRONIC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.31%
YoY- -4.23%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 358,728 332,229 326,678 254,871 286,198 256,136 219,540 8.52%
PBT 79,529 71,502 57,714 33,821 37,779 27,997 17,650 28.50%
Tax -11,447 -11,821 -7,945 -5,157 -7,850 -2,182 -6,527 9.81%
NP 68,082 59,681 49,769 28,664 29,929 25,815 11,123 35.23%
-
NP to SH 69,180 59,681 49,769 28,664 29,929 25,815 11,123 35.59%
-
Tax Rate 14.39% 16.53% 13.77% 15.25% 20.78% 7.79% 36.98% -
Total Cost 290,646 272,548 276,909 226,207 256,269 230,321 208,417 5.69%
-
Net Worth 300,757 291,537 274,524 257,608 249,581 229,989 219,910 5.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 67,392 55,582 35,250 23,964 20,685 13,167 12,953 31.61%
Div Payout % 97.42% 93.13% 70.83% 83.61% 69.11% 51.01% 116.46% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 300,757 291,537 274,524 257,608 249,581 229,989 219,910 5.35%
NOSH 281,081 280,324 274,524 268,342 265,512 264,355 261,798 1.19%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.98% 17.96% 15.23% 11.25% 10.46% 10.08% 5.07% -
ROE 23.00% 20.47% 18.13% 11.13% 11.99% 11.22% 5.06% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 127.62 118.52 119.00 94.98 107.79 96.89 83.86 7.24%
EPS 24.61 21.29 18.13 10.68 11.27 9.77 4.25 33.98%
DPS 24.00 20.00 13.00 9.00 7.79 5.00 4.95 30.08%
NAPS 1.07 1.04 1.00 0.96 0.94 0.87 0.84 4.11%
Adjusted Per Share Value based on latest NOSH - 268,342
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 53.11 49.19 48.37 37.74 42.38 37.92 32.51 8.52%
EPS 10.24 8.84 7.37 4.24 4.43 3.82 1.65 35.54%
DPS 9.98 8.23 5.22 3.55 3.06 1.95 1.92 31.59%
NAPS 0.4453 0.4317 0.4065 0.3814 0.3695 0.3405 0.3256 5.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.95 4.23 2.17 1.19 1.01 1.46 0.72 -
P/RPS 4.66 3.57 1.82 1.25 0.94 1.51 0.86 32.51%
P/EPS 24.18 19.87 11.97 11.14 8.96 14.95 16.95 6.09%
EY 4.14 5.03 8.35 8.98 11.16 6.69 5.90 -5.73%
DY 4.03 4.73 5.99 7.56 7.71 3.42 6.87 -8.50%
P/NAPS 5.56 4.07 2.17 1.24 1.07 1.68 0.86 36.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 28/07/09 -
Price 6.10 4.65 2.60 1.39 1.00 1.46 0.79 -
P/RPS 4.78 3.92 2.18 1.46 0.93 1.51 0.94 31.11%
P/EPS 24.78 21.84 14.34 13.01 8.87 14.95 18.59 4.90%
EY 4.03 4.58 6.97 7.68 11.27 6.69 5.38 -4.69%
DY 3.93 4.30 5.00 6.47 7.79 3.42 6.26 -7.46%
P/NAPS 5.70 4.47 2.60 1.45 1.06 1.68 0.94 35.02%

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