[GTRONIC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.15%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 217,497 275,919 313,681 327,678 324,125 347,859 331,305 -6.76%
PBT 19,229 29,564 38,782 39,696 29,067 34,575 31,902 -8.08%
Tax -3,308 -7,796 -8,642 -9,108 -4,717 -3,985 -2,739 3.19%
NP 15,921 21,768 30,140 30,588 24,350 30,590 29,163 -9.58%
-
NP to SH 15,921 21,768 30,140 30,588 24,350 30,590 29,163 -9.58%
-
Tax Rate 17.20% 26.37% 22.28% 22.94% 16.23% 11.53% 8.59% -
Total Cost 201,576 254,151 283,541 297,090 299,775 317,269 302,142 -6.51%
-
Net Worth 225,703 218,123 221,485 209,007 224,121 208,931 185,045 3.36%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 18,202 26,287 31,563 22,193 16,980 16,625 3,469 31.78%
Div Payout % 114.33% 120.76% 104.72% 72.56% 69.74% 54.35% 11.90% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 225,703 218,123 221,485 209,007 224,121 208,931 185,045 3.36%
NOSH 262,445 1,283,076 1,302,857 1,306,296 1,318,363 1,305,820 115,653 14.61%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.32% 7.89% 9.61% 9.33% 7.51% 8.79% 8.80% -
ROE 7.05% 9.98% 13.61% 14.63% 10.86% 14.64% 15.76% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 82.87 21.50 24.08 25.08 24.59 26.64 286.46 -18.66%
EPS 6.07 1.70 2.31 2.34 1.85 2.34 25.22 -21.11%
DPS 6.94 2.05 2.40 1.70 1.30 1.27 3.00 14.98%
NAPS 0.86 0.17 0.17 0.16 0.17 0.16 1.60 -9.82%
Adjusted Per Share Value based on latest NOSH - 1,306,296
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 32.20 40.85 46.44 48.52 47.99 51.51 49.05 -6.76%
EPS 2.36 3.22 4.46 4.53 3.61 4.53 4.32 -9.57%
DPS 2.70 3.89 4.67 3.29 2.51 2.46 0.51 31.98%
NAPS 0.3342 0.323 0.3279 0.3095 0.3318 0.3094 0.274 3.36%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.78 0.75 1.35 1.48 1.52 2.40 3.30 -
P/RPS 0.94 3.49 5.61 5.90 6.18 9.01 1.15 -3.30%
P/EPS 12.86 44.21 58.36 63.21 82.30 102.45 13.09 -0.29%
EY 7.78 2.26 1.71 1.58 1.22 0.98 7.64 0.30%
DY 8.89 2.73 1.78 1.15 0.86 0.53 0.91 46.15%
P/NAPS 0.91 4.41 7.94 9.25 8.94 15.00 2.06 -12.71%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 26/02/08 26/02/07 23/02/06 23/02/05 24/02/04 -
Price 0.93 0.73 1.15 2.03 1.67 2.20 3.60 -
P/RPS 1.12 3.39 4.78 8.09 6.79 8.26 1.26 -1.94%
P/EPS 15.33 43.03 49.71 86.69 90.42 93.91 14.28 1.18%
EY 6.52 2.32 2.01 1.15 1.11 1.06 7.00 -1.17%
DY 7.46 2.81 2.09 0.84 0.78 0.58 0.83 44.14%
P/NAPS 1.08 4.29 6.76 12.69 9.82 13.75 2.25 -11.50%

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