[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 71.93%
YoY- -50.69%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 272,296 276,112 274,266 203,269 286,670 302,202 332,646 -3.27%
PBT 49,933 32,733 34,809 18,870 34,538 40,854 36,633 5.29%
Tax -9,770 -3,837 -4,954 -5,656 -7,738 -11,612 -5,254 10.88%
NP 40,162 28,896 29,854 13,214 26,800 29,242 31,378 4.19%
-
NP to SH 40,162 28,896 29,854 13,214 26,800 29,242 31,378 4.19%
-
Tax Rate 19.57% 11.72% 14.23% 29.97% 22.40% 28.42% 14.34% -
Total Cost 232,133 247,216 244,412 190,054 259,870 272,960 301,268 -4.24%
-
Net Worth 266,733 252,618 238,484 225,488 236,470 236,392 222,265 3.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 32,331 24,818 23,495 17,479 35,032 28,016 17,432 10.83%
Div Payout % 80.50% 85.89% 78.70% 132.28% 130.72% 95.81% 55.56% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 266,733 252,618 238,484 225,488 236,470 236,392 222,265 3.08%
NOSH 269,427 265,914 264,982 262,195 1,313,725 1,313,293 1,307,444 -23.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.75% 10.47% 10.89% 6.50% 9.35% 9.68% 9.43% -
ROE 15.06% 11.44% 12.52% 5.86% 11.33% 12.37% 14.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 101.06 103.84 103.50 77.53 21.82 23.01 25.44 25.82%
EPS 14.91 10.87 11.27 5.04 2.04 2.23 2.40 35.54%
DPS 12.00 9.33 8.87 6.67 2.67 2.13 1.33 44.23%
NAPS 0.99 0.95 0.90 0.86 0.18 0.18 0.17 34.09%
Adjusted Per Share Value based on latest NOSH - 262,683
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.32 40.88 40.61 30.10 42.45 44.75 49.25 -3.27%
EPS 5.95 4.28 4.42 1.96 3.97 4.33 4.65 4.19%
DPS 4.79 3.67 3.48 2.59 5.19 4.15 2.58 10.85%
NAPS 0.3949 0.374 0.3531 0.3339 0.3501 0.35 0.3291 3.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.47 0.93 1.12 0.81 1.00 1.40 1.50 -
P/RPS 1.45 0.90 1.08 1.04 4.58 6.08 5.90 -20.83%
P/EPS 9.86 8.56 9.94 16.07 49.02 62.87 62.50 -26.47%
EY 10.14 11.68 10.06 6.22 2.04 1.59 1.60 35.99%
DY 8.16 10.04 7.92 8.23 2.67 1.52 0.89 44.62%
P/NAPS 1.48 0.98 1.24 0.94 5.56 7.78 8.82 -25.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 25/10/11 26/10/10 27/10/09 28/10/08 30/10/07 30/10/06 -
Price 1.50 0.90 1.18 0.87 0.73 1.42 1.55 -
P/RPS 1.48 0.87 1.14 1.12 3.35 6.17 6.09 -20.98%
P/EPS 10.06 8.28 10.47 17.26 35.78 63.77 64.58 -26.62%
EY 9.94 12.07 9.55 5.79 2.79 1.57 1.55 36.26%
DY 8.00 10.37 7.51 7.66 3.65 1.50 0.86 44.97%
P/NAPS 1.52 0.95 1.31 1.01 4.06 7.89 9.12 -25.79%

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