[GTRONIC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.5%
YoY- -26.86%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 289,660 265,019 279,149 217,497 275,919 313,681 327,678 -2.03%
PBT 48,343 30,249 37,425 19,229 29,564 38,782 39,696 3.33%
Tax -6,997 -3,556 -7,698 -3,308 -7,796 -8,642 -9,108 -4.29%
NP 41,346 26,693 29,727 15,921 21,768 30,140 30,588 5.14%
-
NP to SH 41,346 26,693 29,727 15,921 21,768 30,140 30,588 5.14%
-
Tax Rate 14.47% 11.76% 20.57% 17.20% 26.37% 22.28% 22.94% -
Total Cost 248,314 238,326 249,422 201,576 254,151 283,541 297,090 -2.94%
-
Net Worth 259,015 244,408 260,063 225,703 218,123 221,485 209,007 3.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 26,949 23,910 23,293 18,202 26,287 31,563 22,193 3.28%
Div Payout % 65.18% 89.57% 78.36% 114.33% 120.76% 104.72% 72.56% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 259,015 244,408 260,063 225,703 218,123 221,485 209,007 3.63%
NOSH 269,807 265,661 285,783 262,445 1,283,076 1,302,857 1,306,296 -23.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.27% 10.07% 10.65% 7.32% 7.89% 9.61% 9.33% -
ROE 15.96% 10.92% 11.43% 7.05% 9.98% 13.61% 14.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 107.36 99.76 97.68 82.87 21.50 24.08 25.08 27.39%
EPS 15.32 10.05 10.40 6.07 1.70 2.31 2.34 36.73%
DPS 10.00 9.00 8.15 6.94 2.05 2.40 1.70 34.32%
NAPS 0.96 0.92 0.91 0.86 0.17 0.17 0.16 34.76%
Adjusted Per Share Value based on latest NOSH - 262,445
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.89 39.24 41.33 32.20 40.85 46.44 48.52 -2.03%
EPS 6.12 3.95 4.40 2.36 3.22 4.46 4.53 5.13%
DPS 3.99 3.54 3.45 2.70 3.89 4.67 3.29 3.26%
NAPS 0.3835 0.3619 0.3851 0.3342 0.323 0.3279 0.3095 3.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.43 0.84 1.16 0.78 0.75 1.35 1.48 -
P/RPS 1.33 0.84 1.19 0.94 3.49 5.61 5.90 -21.96%
P/EPS 9.33 8.36 11.15 12.86 44.21 58.36 63.21 -27.28%
EY 10.72 11.96 8.97 7.78 2.26 1.71 1.58 37.55%
DY 6.99 10.71 7.03 8.89 2.73 1.78 1.15 35.05%
P/NAPS 1.49 0.91 1.27 0.91 4.41 7.94 9.25 -26.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 -
Price 1.74 0.96 1.13 0.93 0.73 1.15 2.03 -
P/RPS 1.62 0.96 1.16 1.12 3.39 4.78 8.09 -23.49%
P/EPS 11.35 9.55 10.86 15.33 43.03 49.71 86.69 -28.71%
EY 8.81 10.47 9.21 6.52 2.32 2.01 1.15 40.36%
DY 5.75 9.38 7.21 7.46 2.81 2.09 0.84 37.75%
P/NAPS 1.81 1.04 1.24 1.08 4.29 6.76 12.69 -27.69%

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