[GTRONIC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.96%
YoY- 44.39%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 245,836 356,361 343,609 328,258 262,266 280,534 270,744 -1.59%
PBT 43,023 79,866 74,691 58,402 43,148 35,869 31,182 5.50%
Tax -7,927 -8,988 -12,502 -7,659 -8,005 -6,861 -2,781 19.05%
NP 35,096 70,878 62,189 50,743 35,143 29,008 28,401 3.58%
-
NP to SH 35,096 72,038 62,127 50,743 35,143 29,008 28,401 3.58%
-
Tax Rate 18.43% 11.25% 16.74% 13.11% 18.55% 19.13% 8.92% -
Total Cost 210,740 285,483 281,420 277,515 227,123 251,526 242,343 -2.29%
-
Net Worth 281,630 359,347 297,236 283,876 266,474 252,451 238,183 2.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 59,122 68,920 61,623 60,055 10,677 24,312 22,827 17.17%
Div Payout % 168.46% 95.67% 99.19% 118.35% 30.38% 83.81% 80.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 281,630 359,347 297,236 283,876 266,474 252,451 238,183 2.82%
NOSH 281,630 323,736 280,412 275,607 269,166 265,738 264,648 1.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.28% 19.89% 18.10% 15.46% 13.40% 10.34% 10.49% -
ROE 12.46% 20.05% 20.90% 17.88% 13.19% 11.49% 11.92% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.29 110.08 122.54 119.10 97.44 105.57 102.30 -2.60%
EPS 12.46 22.25 22.16 18.41 13.06 10.92 10.73 2.52%
DPS 20.99 21.29 22.00 21.79 4.00 9.15 8.65 15.90%
NAPS 1.00 1.11 1.06 1.03 0.99 0.95 0.90 1.76%
Adjusted Per Share Value based on latest NOSH - 275,607
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.43 52.81 50.92 48.64 38.87 41.57 40.12 -1.59%
EPS 5.20 10.68 9.21 7.52 5.21 4.30 4.21 3.57%
DPS 8.76 10.21 9.13 8.90 1.58 3.60 3.38 17.18%
NAPS 0.4174 0.5325 0.4405 0.4207 0.3949 0.3741 0.353 2.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.65 6.25 4.68 2.91 1.47 0.93 1.12 -
P/RPS 4.18 5.68 3.82 2.44 1.51 0.88 1.09 25.08%
P/EPS 29.29 28.09 21.12 15.81 11.26 8.52 10.44 18.74%
EY 3.41 3.56 4.73 6.33 8.88 11.74 9.58 -15.80%
DY 5.75 3.41 4.70 7.49 2.72 9.84 7.72 -4.78%
P/NAPS 3.65 5.63 4.42 2.83 1.48 0.98 1.24 19.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/10/16 27/10/15 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 -
Price 3.56 6.11 4.24 3.14 1.50 0.90 1.18 -
P/RPS 4.08 5.55 3.46 2.64 1.54 0.85 1.15 23.47%
P/EPS 28.57 27.46 19.14 17.05 11.49 8.24 11.00 17.22%
EY 3.50 3.64 5.23 5.86 8.70 12.13 9.09 -14.69%
DY 5.90 3.48 5.19 6.94 2.67 10.17 7.33 -3.54%
P/NAPS 3.56 5.50 4.00 3.05 1.52 0.95 1.31 18.11%

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