[GTRONIC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.38%
YoY- 0.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 321,390 309,224 301,218 278,203 250,149 229,856 215,828 30.37%
PBT 27,743 27,598 27,422 26,240 24,746 18,102 19,334 27.19%
Tax -4,789 -5,606 -5,469 -5,609 -3,393 -1,776 -1,573 109.91%
NP 22,954 21,992 21,953 20,631 21,353 16,326 17,761 18.62%
-
NP to SH 22,954 21,992 21,953 20,631 21,353 16,326 17,761 18.62%
-
Tax Rate 17.26% 20.31% 19.94% 21.38% 13.71% 9.81% 8.14% -
Total Cost 298,436 287,232 279,265 257,572 228,796 213,530 198,067 31.39%
-
Net Worth 115,420 113,775 163,348 93,742 93,311 92,903 148,026 -15.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 12,396 10,780 10,780 10,780 5,547 5,547 5,547 70.84%
Div Payout % 54.01% 49.02% 49.11% 52.25% 25.98% 33.98% 31.23% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 115,420 113,775 163,348 93,742 93,311 92,903 148,026 -15.27%
NOSH 115,420 113,775 113,436 93,742 93,311 92,903 92,516 15.87%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.14% 7.11% 7.29% 7.42% 8.54% 7.10% 8.23% -
ROE 19.89% 19.33% 13.44% 22.01% 22.88% 17.57% 12.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 278.45 271.78 265.54 296.77 268.08 247.41 233.29 12.50%
EPS 19.89 19.33 19.35 22.01 22.88 17.57 19.20 2.37%
DPS 10.74 9.48 9.50 11.50 6.00 6.00 6.00 47.37%
NAPS 1.00 1.00 1.44 1.00 1.00 1.00 1.60 -26.87%
Adjusted Per Share Value based on latest NOSH - 93,742
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.59 45.78 44.60 41.19 37.04 34.03 31.96 30.36%
EPS 3.40 3.26 3.25 3.05 3.16 2.42 2.63 18.65%
DPS 1.84 1.60 1.60 1.60 0.82 0.82 0.82 71.31%
NAPS 0.1709 0.1685 0.2419 0.1388 0.1382 0.1376 0.2192 -15.27%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.72 2.50 2.14 2.45 2.39 2.60 3.30 -
P/RPS 0.98 0.92 0.81 0.83 0.89 1.05 1.41 -21.51%
P/EPS 13.68 12.93 11.06 11.13 10.44 14.80 17.19 -14.11%
EY 7.31 7.73 9.04 8.98 9.57 6.76 5.82 16.39%
DY 3.95 3.79 4.44 4.69 2.51 2.31 1.82 67.55%
P/NAPS 2.72 2.50 1.49 2.45 2.39 2.60 2.06 20.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 31/10/03 31/07/03 30/04/03 25/02/03 29/10/02 30/07/02 23/04/02 -
Price 3.30 2.65 2.16 2.20 2.45 2.65 3.22 -
P/RPS 1.19 0.98 0.81 0.74 0.91 1.07 1.38 -9.39%
P/EPS 16.59 13.71 11.16 10.00 10.71 15.08 16.77 -0.71%
EY 6.03 7.29 8.96 10.00 9.34 6.63 5.96 0.78%
DY 3.25 3.58 4.40 5.23 2.45 2.26 1.86 45.02%
P/NAPS 3.30 2.65 1.50 2.20 2.45 2.65 2.01 39.12%

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