[GTRONIC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.1%
YoY- -59.1%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 262,266 280,534 270,744 213,368 302,032 304,846 332,664 -3.88%
PBT 43,148 35,869 31,182 17,813 34,045 42,861 37,086 2.55%
Tax -8,005 -6,861 -2,781 -6,234 -5,737 -13,875 -6,451 3.65%
NP 35,143 29,008 28,401 11,579 28,308 28,986 30,635 2.31%
-
NP to SH 35,143 29,008 28,401 11,579 28,308 28,986 30,635 2.31%
-
Tax Rate 18.55% 19.13% 8.92% 35.00% 16.85% 32.37% 17.39% -
Total Cost 227,123 251,526 242,343 201,789 273,724 275,860 302,029 -4.63%
-
Net Worth 266,474 252,451 238,183 225,908 234,920 237,028 222,412 3.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 10,677 24,312 22,827 12,953 36,710 30,285 17,004 -7.45%
Div Payout % 30.38% 83.81% 80.37% 111.87% 129.68% 104.48% 55.51% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 266,474 252,451 238,183 225,908 234,920 237,028 222,412 3.05%
NOSH 269,166 265,738 264,648 262,683 1,305,116 1,316,825 1,308,307 -23.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.40% 10.34% 10.49% 5.43% 9.37% 9.51% 9.21% -
ROE 13.19% 11.49% 11.92% 5.13% 12.05% 12.23% 13.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 97.44 105.57 102.30 81.23 23.14 23.15 25.43 25.06%
EPS 13.06 10.92 10.73 4.41 2.17 2.20 2.34 33.14%
DPS 4.00 9.15 8.65 4.93 2.80 2.30 1.30 20.58%
NAPS 0.99 0.95 0.90 0.86 0.18 0.18 0.17 34.09%
Adjusted Per Share Value based on latest NOSH - 262,683
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.83 41.54 40.09 31.59 44.72 45.14 49.26 -3.88%
EPS 5.20 4.30 4.21 1.71 4.19 4.29 4.54 2.28%
DPS 1.58 3.60 3.38 1.92 5.44 4.48 2.52 -7.47%
NAPS 0.3946 0.3738 0.3527 0.3345 0.3478 0.351 0.3293 3.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.47 0.93 1.12 0.81 1.00 1.40 1.50 -
P/RPS 1.51 0.88 1.09 1.00 4.32 6.05 5.90 -20.30%
P/EPS 11.26 8.52 10.44 18.38 46.10 63.60 64.06 -25.13%
EY 8.88 11.74 9.58 5.44 2.17 1.57 1.56 33.58%
DY 2.72 9.84 7.72 6.09 2.80 1.64 0.87 20.90%
P/NAPS 1.48 0.98 1.24 0.94 5.56 7.78 8.82 -25.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 25/10/11 26/10/10 27/10/09 28/10/08 30/10/07 30/10/06 -
Price 1.50 0.90 1.18 0.87 0.73 1.42 1.55 -
P/RPS 1.54 0.85 1.15 1.07 3.15 6.13 6.10 -20.48%
P/EPS 11.49 8.24 11.00 19.74 33.66 64.51 66.19 -25.29%
EY 8.70 12.13 9.09 5.07 2.97 1.55 1.51 33.85%
DY 2.67 10.17 7.33 5.67 3.84 1.62 0.84 21.23%
P/NAPS 1.52 0.95 1.31 1.01 4.06 7.89 9.12 -25.79%

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