[GTRONIC] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.68%
YoY- 257.46%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 268,340 279,150 274,266 258,634 240,812 217,497 203,269 20.36%
PBT 29,916 37,426 34,809 31,134 28,020 19,228 18,870 36.00%
Tax -4,216 -7,699 -4,954 -3,660 -3,420 -3,307 -5,656 -17.80%
NP 25,700 29,727 29,854 27,474 24,600 15,921 13,214 55.87%
-
NP to SH 25,700 29,727 29,854 27,474 24,600 15,921 13,214 55.87%
-
Tax Rate 14.09% 20.57% 14.23% 11.76% 12.21% 17.20% 29.97% -
Total Cost 242,640 249,423 244,412 231,160 216,212 201,576 190,054 17.70%
-
Net Worth 246,911 245,603 238,484 229,830 226,995 225,569 225,488 6.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 21,239 18,892 23,495 15,850 31,673 18,360 17,479 13.88%
Div Payout % 82.64% 63.55% 78.70% 57.69% 128.76% 115.32% 132.28% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 246,911 245,603 238,484 229,830 226,995 225,569 225,488 6.24%
NOSH 265,495 269,893 264,982 264,173 263,948 262,289 262,195 0.83%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.58% 10.65% 10.89% 10.62% 10.22% 7.32% 6.50% -
ROE 10.41% 12.10% 12.52% 11.95% 10.84% 7.06% 5.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 101.07 103.43 103.50 97.90 91.23 82.92 77.53 19.35%
EPS 9.68 11.21 11.27 10.40 9.32 6.07 5.04 54.57%
DPS 8.00 7.00 8.87 6.00 12.00 7.00 6.67 12.89%
NAPS 0.93 0.91 0.90 0.87 0.86 0.86 0.86 5.36%
Adjusted Per Share Value based on latest NOSH - 264,355
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.73 41.33 40.61 38.29 35.66 32.20 30.10 20.34%
EPS 3.81 4.40 4.42 4.07 3.64 2.36 1.96 55.81%
DPS 3.14 2.80 3.48 2.35 4.69 2.72 2.59 13.71%
NAPS 0.3656 0.3637 0.3531 0.3403 0.3361 0.334 0.3339 6.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.09 1.16 1.12 1.46 1.39 0.78 0.81 -
P/RPS 1.08 1.12 1.08 1.49 1.52 0.94 1.04 2.55%
P/EPS 11.26 10.53 9.94 14.04 14.91 12.85 16.07 -21.12%
EY 8.88 9.50 10.06 7.12 6.71 7.78 6.22 26.81%
DY 7.34 6.03 7.92 4.11 8.63 8.97 8.23 -7.35%
P/NAPS 1.17 1.27 1.24 1.68 1.62 0.91 0.94 15.72%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/04/11 23/02/11 26/10/10 27/07/10 27/04/10 23/02/10 27/10/09 -
Price 1.14 1.13 1.18 1.46 1.65 0.93 0.87 -
P/RPS 1.13 1.09 1.14 1.49 1.81 1.12 1.12 0.59%
P/EPS 11.78 10.26 10.47 14.04 17.70 15.32 17.26 -22.49%
EY 8.49 9.75 9.55 7.12 5.65 6.53 5.79 29.09%
DY 7.02 6.19 7.51 4.11 7.27 7.53 7.66 -5.65%
P/NAPS 1.23 1.24 1.31 1.68 1.92 1.08 1.01 14.05%

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