[GTRONIC] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.06%
YoY- 36.42%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 304,846 332,664 332,122 347,636 321,390 250,149 212,086 6.23%
PBT 42,861 37,086 29,230 33,935 27,743 24,746 31,278 5.38%
Tax -13,875 -6,451 -3,232 -2,622 -4,789 -3,393 -3,078 28.51%
NP 28,986 30,635 25,998 31,313 22,954 21,353 28,200 0.45%
-
NP to SH 28,986 30,635 25,998 31,313 22,954 21,353 28,200 0.45%
-
Tax Rate 32.37% 17.39% 11.06% 7.73% 17.26% 13.71% 9.84% -
Total Cost 275,860 302,029 306,124 316,323 298,436 228,796 183,886 6.99%
-
Net Worth 237,028 222,412 222,421 208,309 115,420 93,311 141,967 8.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 30,285 17,004 26,084 7,036 12,396 5,547 4,908 35.41%
Div Payout % 104.48% 55.51% 100.33% 22.47% 54.01% 25.98% 17.41% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 237,028 222,412 222,421 208,309 115,420 93,311 141,967 8.91%
NOSH 1,316,825 1,308,307 1,308,363 1,301,935 115,420 93,311 92,192 55.73%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.51% 9.21% 7.83% 9.01% 7.14% 8.54% 13.30% -
ROE 12.23% 13.77% 11.69% 15.03% 19.89% 22.88% 19.86% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.15 25.43 25.38 26.70 278.45 268.08 230.05 -31.78%
EPS 2.20 2.34 1.99 2.41 19.89 22.88 30.59 -35.49%
DPS 2.30 1.30 2.00 0.54 10.74 6.00 5.32 -13.03%
NAPS 0.18 0.17 0.17 0.16 1.00 1.00 1.5399 -30.06%
Adjusted Per Share Value based on latest NOSH - 1,301,935
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.18 49.30 49.22 51.52 47.63 37.07 31.43 6.23%
EPS 4.30 4.54 3.85 4.64 3.40 3.16 4.18 0.47%
DPS 4.49 2.52 3.87 1.04 1.84 0.82 0.73 35.34%
NAPS 0.3513 0.3296 0.3296 0.3087 0.171 0.1383 0.2104 8.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.40 1.50 1.55 2.25 2.72 2.39 1.95 -
P/RPS 6.05 5.90 6.11 8.43 0.98 0.89 0.85 38.67%
P/EPS 63.60 64.06 78.00 93.55 13.68 10.44 6.38 46.67%
EY 1.57 1.56 1.28 1.07 7.31 9.57 15.69 -31.85%
DY 1.64 0.87 1.29 0.24 3.95 2.51 2.73 -8.13%
P/NAPS 7.78 8.82 9.12 14.06 2.72 2.39 1.27 35.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 30/10/06 25/10/05 26/10/04 31/10/03 29/10/02 29/10/01 -
Price 1.42 1.55 1.30 2.30 3.30 2.45 1.75 -
P/RPS 6.13 6.10 5.12 8.61 1.19 0.91 0.76 41.59%
P/EPS 64.51 66.19 65.42 95.63 16.59 10.71 5.72 49.72%
EY 1.55 1.51 1.53 1.05 6.03 9.34 17.48 -33.20%
DY 1.62 0.84 1.54 0.23 3.25 2.45 3.04 -9.95%
P/NAPS 7.89 9.12 7.65 14.38 3.30 2.45 1.14 38.02%

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