[GTRONIC] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.65%
YoY- 54.89%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 343,656 355,044 321,423 289,660 265,019 279,149 217,497 7.91%
PBT 81,594 76,216 62,543 48,343 30,249 37,425 19,229 27.22%
Tax -10,280 -11,818 -9,927 -6,997 -3,556 -7,698 -3,308 20.79%
NP 71,314 64,398 52,616 41,346 26,693 29,727 15,921 28.37%
-
NP to SH 71,314 65,496 52,616 41,346 26,693 29,727 15,921 28.37%
-
Tax Rate 12.60% 15.51% 15.87% 14.47% 11.76% 20.57% 17.20% -
Total Cost 272,342 290,646 268,807 248,314 238,326 249,422 201,576 5.14%
-
Net Worth 287,982 283,652 274,123 259,015 244,408 260,063 225,703 4.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 68,920 61,623 38,470 26,949 23,910 23,293 18,202 24.83%
Div Payout % 96.64% 94.09% 73.12% 65.18% 89.57% 78.36% 114.33% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 287,982 283,652 274,123 259,015 244,408 260,063 225,703 4.14%
NOSH 271,681 280,844 276,892 269,807 265,661 285,783 262,445 0.57%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.75% 18.14% 16.37% 14.27% 10.07% 10.65% 7.32% -
ROE 24.76% 23.09% 19.19% 15.96% 10.92% 11.43% 7.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 126.49 126.42 116.08 107.36 99.76 97.68 82.87 7.29%
EPS 26.25 23.32 19.00 15.32 10.05 10.40 6.07 27.62%
DPS 25.37 22.00 14.00 10.00 9.00 8.15 6.94 24.10%
NAPS 1.06 1.01 0.99 0.96 0.92 0.91 0.86 3.54%
Adjusted Per Share Value based on latest NOSH - 269,807
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.91 52.59 47.61 42.91 39.26 41.35 32.22 7.91%
EPS 10.56 9.70 7.79 6.12 3.95 4.40 2.36 28.35%
DPS 10.21 9.13 5.70 3.99 3.54 3.45 2.70 24.80%
NAPS 0.4266 0.4202 0.4061 0.3837 0.362 0.3852 0.3343 4.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.50 4.30 3.17 1.43 0.84 1.16 0.78 -
P/RPS 5.14 3.40 2.73 1.33 0.84 1.19 0.94 32.71%
P/EPS 24.76 18.44 16.68 9.33 8.36 11.15 12.86 11.53%
EY 4.04 5.42 5.99 10.72 11.96 8.97 7.78 -10.34%
DY 3.90 5.12 4.42 6.99 10.71 7.03 8.89 -12.82%
P/NAPS 6.13 4.26 3.20 1.49 0.91 1.27 0.91 37.40%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 23/02/10 -
Price 5.53 4.99 3.26 1.74 0.96 1.13 0.93 -
P/RPS 4.37 3.95 2.81 1.62 0.96 1.16 1.12 25.45%
P/EPS 21.07 21.40 17.16 11.35 9.55 10.86 15.33 5.44%
EY 4.75 4.67 5.83 8.81 10.47 9.21 6.52 -5.13%
DY 4.59 4.41 4.29 5.75 9.38 7.21 7.46 -7.77%
P/NAPS 5.22 4.94 3.29 1.81 1.04 1.24 1.08 30.01%

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