[GTRONIC] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 5.59%
YoY- 19.92%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 211,950 282,081 358,728 332,229 326,678 254,871 286,198 -4.87%
PBT 33,807 54,755 79,529 71,502 57,714 33,821 37,779 -1.83%
Tax -6,558 -8,322 -11,447 -11,821 -7,945 -5,157 -7,850 -2.95%
NP 27,249 46,433 68,082 59,681 49,769 28,664 29,929 -1.54%
-
NP to SH 27,249 46,433 69,180 59,681 49,769 28,664 29,929 -1.54%
-
Tax Rate 19.40% 15.20% 14.39% 16.53% 13.77% 15.25% 20.78% -
Total Cost 184,701 235,648 290,646 272,548 276,909 226,207 256,269 -5.30%
-
Net Worth 268,355 285,161 300,757 291,537 274,524 257,608 249,581 1.21%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 53,613 66,149 67,392 55,582 35,250 23,964 20,685 17.18%
Div Payout % 196.75% 142.46% 97.42% 93.13% 70.83% 83.61% 69.11% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 268,355 285,161 300,757 291,537 274,524 257,608 249,581 1.21%
NOSH 282,480 282,337 281,081 280,324 274,524 268,342 265,512 1.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.86% 16.46% 18.98% 17.96% 15.23% 11.25% 10.46% -
ROE 10.15% 16.28% 23.00% 20.47% 18.13% 11.13% 11.99% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 75.03 99.91 127.62 118.52 119.00 94.98 107.79 -5.85%
EPS 9.65 16.45 24.61 21.29 18.13 10.68 11.27 -2.55%
DPS 19.00 23.43 24.00 20.00 13.00 9.00 7.79 16.00%
NAPS 0.95 1.01 1.07 1.04 1.00 0.96 0.94 0.17%
Adjusted Per Share Value based on latest NOSH - 280,324
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.40 41.79 53.14 49.21 48.39 37.75 42.40 -4.87%
EPS 4.04 6.88 10.25 8.84 7.37 4.25 4.43 -1.52%
DPS 7.94 9.80 9.98 8.23 5.22 3.55 3.06 17.20%
NAPS 0.3975 0.4224 0.4455 0.4319 0.4067 0.3816 0.3697 1.21%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 6.09 3.33 5.95 4.23 2.17 1.19 1.01 -
P/RPS 8.12 3.33 4.66 3.57 1.82 1.25 0.94 43.19%
P/EPS 63.13 20.25 24.18 19.87 11.97 11.14 8.96 38.41%
EY 1.58 4.94 4.14 5.03 8.35 8.98 11.16 -27.78%
DY 3.12 7.04 4.03 4.73 5.99 7.56 7.71 -13.98%
P/NAPS 6.41 3.30 5.56 4.07 2.17 1.24 1.07 34.72%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/07/17 26/07/16 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 -
Price 6.17 3.27 6.10 4.65 2.60 1.39 1.00 -
P/RPS 8.22 3.27 4.78 3.92 2.18 1.46 0.93 43.74%
P/EPS 63.96 19.88 24.78 21.84 14.34 13.01 8.87 38.95%
EY 1.56 5.03 4.03 4.58 6.97 7.68 11.27 -28.05%
DY 3.08 7.16 3.93 4.30 5.00 6.47 7.79 -14.31%
P/NAPS 6.49 3.24 5.70 4.47 2.60 1.45 1.06 35.21%

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