[GTRONIC] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.18%
YoY- -1.35%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 319,757 312,209 332,567 345,996 327,937 301,218 215,828 6.76%
PBT 37,587 41,588 31,154 33,376 33,401 27,422 19,334 11.70%
Tax -6,942 -11,437 -5,749 -3,453 -3,069 -5,469 -1,573 28.04%
NP 30,645 30,151 25,405 29,923 30,332 21,953 17,761 9.50%
-
NP to SH 30,645 30,151 25,405 29,923 30,332 21,953 17,761 9.50%
-
Tax Rate 18.47% 27.50% 18.45% 10.35% 9.19% 19.94% 8.14% -
Total Cost 289,112 282,058 307,162 316,073 297,605 279,265 198,067 6.50%
-
Net Worth 224,714 221,100 222,574 209,217 199,746 163,348 148,026 7.19%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 36,851 22,193 16,980 13,058 7,036 10,780 5,547 37.06%
Div Payout % 120.25% 73.61% 66.84% 43.64% 23.20% 49.11% 31.23% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 224,714 221,100 222,574 209,217 199,746 163,348 148,026 7.19%
NOSH 1,321,851 1,300,588 1,309,259 1,307,608 118,896 113,436 92,516 55.71%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.58% 9.66% 7.64% 8.65% 9.25% 7.29% 8.23% -
ROE 13.64% 13.64% 11.41% 14.30% 15.19% 13.44% 12.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 24.19 24.01 25.40 26.46 275.82 265.54 233.29 -31.43%
EPS 2.32 2.32 1.94 2.29 25.51 19.35 19.20 -29.66%
DPS 2.80 1.70 1.30 1.00 5.92 9.50 6.00 -11.91%
NAPS 0.17 0.17 0.17 0.16 1.68 1.44 1.60 -31.15%
Adjusted Per Share Value based on latest NOSH - 1,307,608
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 47.39 46.27 49.28 51.27 48.60 44.64 31.98 6.76%
EPS 4.54 4.47 3.76 4.43 4.49 3.25 2.63 9.51%
DPS 5.46 3.29 2.52 1.94 1.04 1.60 0.82 37.12%
NAPS 0.333 0.3277 0.3298 0.31 0.296 0.2421 0.2194 7.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.05 1.62 1.55 1.95 3.50 2.14 3.30 -
P/RPS 4.34 6.75 6.10 7.37 1.27 0.81 1.41 20.58%
P/EPS 45.29 69.88 79.88 85.21 13.72 11.06 17.19 17.50%
EY 2.21 1.43 1.25 1.17 7.29 9.04 5.82 -14.89%
DY 2.67 1.05 0.84 0.51 1.69 4.44 1.82 6.58%
P/NAPS 6.18 9.53 9.12 12.19 2.08 1.49 2.06 20.07%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/04/08 24/04/07 25/04/06 26/04/05 26/04/04 30/04/03 23/04/02 -
Price 1.12 1.62 1.70 2.00 3.62 2.16 3.22 -
P/RPS 4.63 6.75 6.69 7.56 1.31 0.81 1.38 22.33%
P/EPS 48.31 69.88 87.61 87.40 14.19 11.16 16.77 19.26%
EY 2.07 1.43 1.14 1.14 7.05 8.96 5.96 -16.14%
DY 2.50 1.05 0.76 0.50 1.63 4.40 1.86 5.04%
P/NAPS 6.59 9.53 10.00 12.50 2.15 1.50 2.01 21.86%

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