[GTRONIC] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.3%
YoY- -27.75%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 265,019 279,150 217,497 275,452 313,684 327,679 324,148 -3.29%
PBT 30,249 37,426 19,228 29,564 38,771 39,663 28,600 0.93%
Tax -3,556 -7,699 -3,307 -7,796 -8,643 -9,101 -4,701 -4.54%
NP 26,693 29,727 15,921 21,768 30,128 30,562 23,899 1.85%
-
NP to SH 26,693 29,727 15,921 21,768 30,128 30,562 23,899 1.85%
-
Tax Rate 11.76% 20.57% 17.20% 26.37% 22.29% 22.95% 16.44% -
Total Cost 238,326 249,423 201,576 253,684 283,556 297,117 300,249 -3.77%
-
Net Worth 244,841 245,603 225,569 1,101,513 222,773 210,046 209,625 2.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 23,951 18,892 18,360 131,132 31,450 22,317 22,272 1.21%
Div Payout % 89.73% 63.55% 115.32% 602.41% 104.39% 73.02% 93.20% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 244,841 245,603 225,569 1,101,513 222,773 210,046 209,625 2.62%
NOSH 266,131 269,893 262,289 1,311,325 1,310,434 1,312,789 1,310,160 -23.32%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.07% 10.65% 7.32% 7.90% 9.60% 9.33% 7.37% -
ROE 10.90% 12.10% 7.06% 1.98% 13.52% 14.55% 11.40% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 99.58 103.43 82.92 21.01 23.94 24.96 24.74 26.10%
EPS 10.03 11.21 6.07 8.31 2.30 2.33 1.82 32.88%
DPS 9.00 7.00 7.00 10.00 2.40 1.70 1.70 32.00%
NAPS 0.92 0.91 0.86 0.84 0.17 0.16 0.16 33.83%
Adjusted Per Share Value based on latest NOSH - 1,283,076
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.24 41.33 32.20 40.78 46.45 48.52 47.99 -3.29%
EPS 3.95 4.40 2.36 3.22 4.46 4.53 3.54 1.84%
DPS 3.55 2.80 2.72 19.42 4.66 3.30 3.30 1.22%
NAPS 0.3625 0.3637 0.334 1.6309 0.3298 0.311 0.3104 2.61%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.84 1.16 0.78 0.75 1.35 1.48 1.52 -
P/RPS 0.84 1.12 0.94 3.57 5.64 5.93 6.14 -28.20%
P/EPS 8.37 10.53 12.85 45.18 58.72 63.57 83.33 -31.80%
EY 11.94 9.50 7.78 2.21 1.70 1.57 1.20 46.63%
DY 10.71 6.03 8.97 13.33 1.78 1.15 1.12 45.66%
P/NAPS 0.91 1.27 0.91 0.89 7.94 9.25 9.50 -32.34%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 23/02/06 -
Price 0.96 1.13 0.93 0.73 1.15 2.03 1.67 -
P/RPS 0.96 1.09 1.12 3.48 4.80 8.13 6.75 -27.74%
P/EPS 9.57 10.26 15.32 43.98 50.02 87.20 91.55 -31.35%
EY 10.45 9.75 6.53 2.27 2.00 1.15 1.09 45.72%
DY 9.38 6.19 7.53 13.70 2.09 0.84 1.02 44.71%
P/NAPS 1.04 1.24 1.08 0.87 6.76 12.69 10.44 -31.90%

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