[GTRONIC] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.98%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 279,149 217,497 275,919 313,681 327,678 324,125 347,859 -3.59%
PBT 37,425 19,229 29,564 38,782 39,696 29,067 34,575 1.32%
Tax -7,698 -3,308 -7,796 -8,642 -9,108 -4,717 -3,985 11.59%
NP 29,727 15,921 21,768 30,140 30,588 24,350 30,590 -0.47%
-
NP to SH 29,727 15,921 21,768 30,140 30,588 24,350 30,590 -0.47%
-
Tax Rate 20.57% 17.20% 26.37% 22.28% 22.94% 16.23% 11.53% -
Total Cost 249,422 201,576 254,151 283,541 297,090 299,775 317,269 -3.92%
-
Net Worth 260,063 225,703 218,123 221,485 209,007 224,121 208,931 3.71%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 23,293 18,202 26,287 31,563 22,193 16,980 16,625 5.77%
Div Payout % 78.36% 114.33% 120.76% 104.72% 72.56% 69.74% 54.35% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 260,063 225,703 218,123 221,485 209,007 224,121 208,931 3.71%
NOSH 285,783 262,445 1,283,076 1,302,857 1,306,296 1,318,363 1,305,820 -22.36%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.65% 7.32% 7.89% 9.61% 9.33% 7.51% 8.79% -
ROE 11.43% 7.05% 9.98% 13.61% 14.63% 10.86% 14.64% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 97.68 82.87 21.50 24.08 25.08 24.59 26.64 24.16%
EPS 10.40 6.07 1.70 2.31 2.34 1.85 2.34 28.20%
DPS 8.15 6.94 2.05 2.40 1.70 1.30 1.27 36.30%
NAPS 0.91 0.86 0.17 0.17 0.16 0.17 0.16 33.58%
Adjusted Per Share Value based on latest NOSH - 1,302,857
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 41.37 32.23 40.89 46.48 48.56 48.03 51.55 -3.59%
EPS 4.41 2.36 3.23 4.47 4.53 3.61 4.53 -0.44%
DPS 3.45 2.70 3.90 4.68 3.29 2.52 2.46 5.79%
NAPS 0.3854 0.3345 0.3232 0.3282 0.3097 0.3321 0.3096 3.71%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.16 0.78 0.75 1.35 1.48 1.52 2.40 -
P/RPS 1.19 0.94 3.49 5.61 5.90 6.18 9.01 -28.62%
P/EPS 11.15 12.86 44.21 58.36 63.21 82.30 102.45 -30.89%
EY 8.97 7.78 2.26 1.71 1.58 1.22 0.98 44.60%
DY 7.03 8.89 2.73 1.78 1.15 0.86 0.53 53.82%
P/NAPS 1.27 0.91 4.41 7.94 9.25 8.94 15.00 -33.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 23/02/06 23/02/05 -
Price 1.13 0.93 0.73 1.15 2.03 1.67 2.20 -
P/RPS 1.16 1.12 3.39 4.78 8.09 6.79 8.26 -27.89%
P/EPS 10.86 15.33 43.03 49.71 86.69 90.42 93.91 -30.18%
EY 9.21 6.52 2.32 2.01 1.15 1.11 1.06 43.35%
DY 7.21 7.46 2.81 2.09 0.84 0.78 0.58 52.17%
P/NAPS 1.24 1.08 4.29 6.76 12.69 9.82 13.75 -33.02%

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