[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -13.55%
YoY- 4.47%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 265,019 276,112 272,730 268,340 279,150 274,266 258,634 1.63%
PBT 30,249 32,733 31,840 29,916 37,426 34,809 31,134 -1.89%
Tax -3,556 -3,837 -3,962 -4,216 -7,699 -4,954 -3,660 -1.89%
NP 26,693 28,896 27,878 25,700 29,727 29,854 27,474 -1.89%
-
NP to SH 26,693 28,896 27,878 25,700 29,727 29,854 27,474 -1.89%
-
Tax Rate 11.76% 11.72% 12.44% 14.09% 20.57% 14.23% 11.76% -
Total Cost 238,326 247,216 244,852 242,640 249,423 244,412 231,160 2.05%
-
Net Worth 244,841 252,618 249,574 246,911 245,603 238,484 229,830 4.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 23,951 24,818 10,620 21,239 18,892 23,495 15,850 31.58%
Div Payout % 89.73% 85.89% 38.10% 82.64% 63.55% 78.70% 57.69% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 244,841 252,618 249,574 246,911 245,603 238,484 229,830 4.29%
NOSH 266,131 265,914 265,504 265,495 269,893 264,982 264,173 0.49%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.07% 10.47% 10.22% 9.58% 10.65% 10.89% 10.62% -
ROE 10.90% 11.44% 11.17% 10.41% 12.10% 12.52% 11.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.58 103.84 102.72 101.07 103.43 103.50 97.90 1.13%
EPS 10.03 10.87 10.50 9.68 11.21 11.27 10.40 -2.37%
DPS 9.00 9.33 4.00 8.00 7.00 8.87 6.00 30.94%
NAPS 0.92 0.95 0.94 0.93 0.91 0.90 0.87 3.78%
Adjusted Per Share Value based on latest NOSH - 265,495
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.24 40.88 40.38 39.73 41.33 40.61 38.29 1.64%
EPS 3.95 4.28 4.13 3.81 4.40 4.42 4.07 -1.97%
DPS 3.55 3.67 1.57 3.14 2.80 3.48 2.35 31.55%
NAPS 0.3625 0.374 0.3695 0.3656 0.3637 0.3531 0.3403 4.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.84 0.93 1.01 1.09 1.16 1.12 1.46 -
P/RPS 0.84 0.90 0.98 1.08 1.12 1.08 1.49 -31.68%
P/EPS 8.37 8.56 9.62 11.26 10.53 9.94 14.04 -29.09%
EY 11.94 11.68 10.40 8.88 9.50 10.06 7.12 41.01%
DY 10.71 10.04 3.96 7.34 6.03 7.92 4.11 89.03%
P/NAPS 0.91 0.98 1.07 1.17 1.27 1.24 1.68 -33.47%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/10/11 26/07/11 26/04/11 23/02/11 26/10/10 27/07/10 -
Price 0.96 0.90 1.00 1.14 1.13 1.18 1.46 -
P/RPS 0.96 0.87 0.97 1.13 1.09 1.14 1.49 -25.34%
P/EPS 9.57 8.28 9.52 11.78 10.26 10.47 14.04 -22.49%
EY 10.45 12.07 10.50 8.49 9.75 9.55 7.12 29.05%
DY 9.38 10.37 4.00 7.02 6.19 7.51 4.11 73.08%
P/NAPS 1.04 0.95 1.06 1.23 1.24 1.31 1.68 -27.30%

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