[GTRONIC] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 22.6%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 356,361 343,609 328,258 262,266 280,534 270,744 213,368 8.92%
PBT 79,866 74,691 58,402 43,148 35,869 31,182 17,813 28.39%
Tax -8,988 -12,502 -7,659 -8,005 -6,861 -2,781 -6,234 6.28%
NP 70,878 62,189 50,743 35,143 29,008 28,401 11,579 35.23%
-
NP to SH 72,038 62,127 50,743 35,143 29,008 28,401 11,579 35.59%
-
Tax Rate 11.25% 16.74% 13.11% 18.55% 19.13% 8.92% 35.00% -
Total Cost 285,483 281,420 277,515 227,123 251,526 242,343 201,789 5.95%
-
Net Worth 359,347 297,236 283,876 266,474 252,451 238,183 225,908 8.03%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 68,920 61,623 60,055 10,677 24,312 22,827 12,953 32.11%
Div Payout % 95.67% 99.19% 118.35% 30.38% 83.81% 80.37% 111.87% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 359,347 297,236 283,876 266,474 252,451 238,183 225,908 8.03%
NOSH 323,736 280,412 275,607 269,166 265,738 264,648 262,683 3.54%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.89% 18.10% 15.46% 13.40% 10.34% 10.49% 5.43% -
ROE 20.05% 20.90% 17.88% 13.19% 11.49% 11.92% 5.13% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 110.08 122.54 119.10 97.44 105.57 102.30 81.23 5.19%
EPS 22.25 22.16 18.41 13.06 10.92 10.73 4.41 30.94%
DPS 21.29 22.00 21.79 4.00 9.15 8.65 4.93 27.59%
NAPS 1.11 1.06 1.03 0.99 0.95 0.90 0.86 4.34%
Adjusted Per Share Value based on latest NOSH - 269,166
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.81 50.92 48.64 38.87 41.57 40.12 31.62 8.92%
EPS 10.68 9.21 7.52 5.21 4.30 4.21 1.72 35.55%
DPS 10.21 9.13 8.90 1.58 3.60 3.38 1.92 32.09%
NAPS 0.5325 0.4405 0.4207 0.3949 0.3741 0.353 0.3348 8.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.25 4.68 2.91 1.47 0.93 1.12 0.81 -
P/RPS 5.68 3.82 2.44 1.51 0.88 1.09 1.00 33.55%
P/EPS 28.09 21.12 15.81 11.26 8.52 10.44 18.38 7.32%
EY 3.56 4.73 6.33 8.88 11.74 9.58 5.44 -6.82%
DY 3.41 4.70 7.49 2.72 9.84 7.72 6.09 -9.20%
P/NAPS 5.63 4.42 2.83 1.48 0.98 1.24 0.94 34.74%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 27/10/09 -
Price 6.11 4.24 3.14 1.50 0.90 1.18 0.87 -
P/RPS 5.55 3.46 2.64 1.54 0.85 1.15 1.07 31.55%
P/EPS 27.46 19.14 17.05 11.49 8.24 11.00 19.74 5.65%
EY 3.64 5.23 5.86 8.70 12.13 9.09 5.07 -5.37%
DY 3.48 5.19 6.94 2.67 10.17 7.33 5.67 -7.81%
P/NAPS 5.50 4.00 3.05 1.52 0.95 1.31 1.01 32.62%

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