[GTRONIC] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.02%
YoY- 145.28%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 328,258 262,266 280,534 270,744 213,368 302,032 304,846 1.23%
PBT 58,402 43,148 35,869 31,182 17,813 34,045 42,861 5.28%
Tax -7,659 -8,005 -6,861 -2,781 -6,234 -5,737 -13,875 -9.42%
NP 50,743 35,143 29,008 28,401 11,579 28,308 28,986 9.77%
-
NP to SH 50,743 35,143 29,008 28,401 11,579 28,308 28,986 9.77%
-
Tax Rate 13.11% 18.55% 19.13% 8.92% 35.00% 16.85% 32.37% -
Total Cost 277,515 227,123 251,526 242,343 201,789 273,724 275,860 0.09%
-
Net Worth 283,876 266,474 252,451 238,183 225,908 234,920 237,028 3.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 60,055 10,677 24,312 22,827 12,953 36,710 30,285 12.07%
Div Payout % 118.35% 30.38% 83.81% 80.37% 111.87% 129.68% 104.48% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 283,876 266,474 252,451 238,183 225,908 234,920 237,028 3.04%
NOSH 275,607 269,166 265,738 264,648 262,683 1,305,116 1,316,825 -22.92%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.46% 13.40% 10.34% 10.49% 5.43% 9.37% 9.51% -
ROE 17.88% 13.19% 11.49% 11.92% 5.13% 12.05% 12.23% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 119.10 97.44 105.57 102.30 81.23 23.14 23.15 31.35%
EPS 18.41 13.06 10.92 10.73 4.41 2.17 2.20 42.43%
DPS 21.79 4.00 9.15 8.65 4.93 2.80 2.30 45.41%
NAPS 1.03 0.99 0.95 0.90 0.86 0.18 0.18 33.70%
Adjusted Per Share Value based on latest NOSH - 264,648
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 48.64 38.87 41.57 40.12 31.62 44.76 45.18 1.23%
EPS 7.52 5.21 4.30 4.21 1.72 4.19 4.30 9.75%
DPS 8.90 1.58 3.60 3.38 1.92 5.44 4.49 12.06%
NAPS 0.4207 0.3949 0.3741 0.353 0.3348 0.3481 0.3513 3.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.91 1.47 0.93 1.12 0.81 1.00 1.40 -
P/RPS 2.44 1.51 0.88 1.09 1.00 4.32 6.05 -14.03%
P/EPS 15.81 11.26 8.52 10.44 18.38 46.10 63.60 -20.68%
EY 6.33 8.88 11.74 9.58 5.44 2.17 1.57 26.13%
DY 7.49 2.72 9.84 7.72 6.09 2.80 1.64 28.77%
P/NAPS 2.83 1.48 0.98 1.24 0.94 5.56 7.78 -15.49%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/10/13 30/10/12 25/10/11 26/10/10 27/10/09 28/10/08 30/10/07 -
Price 3.14 1.50 0.90 1.18 0.87 0.73 1.42 -
P/RPS 2.64 1.54 0.85 1.15 1.07 3.15 6.13 -13.08%
P/EPS 17.05 11.49 8.24 11.00 19.74 33.66 64.51 -19.87%
EY 5.86 8.70 12.13 9.09 5.07 2.97 1.55 24.78%
DY 6.94 2.67 10.17 7.33 5.67 3.84 1.62 27.41%
P/NAPS 3.05 1.52 0.95 1.31 1.01 4.06 7.89 -14.63%

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