[GTRONIC] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 9.67%
YoY- 71.35%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 313,702 360,317 327,370 310,341 254,728 286,031 239,629 4.58%
PBT 66,950 79,533 67,247 53,290 30,165 37,899 24,378 18.32%
Tax -9,106 -12,088 -10,724 -7,945 -3,701 -7,897 -2,511 23.92%
NP 57,844 67,445 56,523 45,345 26,464 30,002 21,867 17.58%
-
NP to SH 57,844 68,543 56,523 45,345 26,464 30,002 21,867 17.58%
-
Tax Rate 13.60% 15.20% 15.95% 14.91% 12.27% 20.84% 10.30% -
Total Cost 255,858 292,872 270,847 264,996 228,264 256,029 217,762 2.72%
-
Net Worth 275,222 281,131 271,407 259,658 246,767 246,911 226,995 3.25%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 52,032 67,392 55,582 35,250 23,964 20,685 21,021 16.29%
Div Payout % 89.95% 98.32% 98.34% 77.74% 90.56% 68.95% 96.13% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 275,222 281,131 271,407 259,658 246,767 246,911 226,995 3.25%
NOSH 280,839 281,131 279,801 273,324 268,225 265,495 263,948 1.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.44% 18.72% 17.27% 14.61% 10.39% 10.49% 9.13% -
ROE 21.02% 24.38% 20.83% 17.46% 10.72% 12.15% 9.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 111.70 128.17 117.00 113.54 94.97 107.73 90.79 3.51%
EPS 20.60 24.38 20.20 16.59 9.87 11.30 8.28 16.38%
DPS 18.53 24.00 20.00 13.00 9.00 7.79 8.00 15.01%
NAPS 0.98 1.00 0.97 0.95 0.92 0.93 0.86 2.19%
Adjusted Per Share Value based on latest NOSH - 273,324
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 46.45 53.35 48.47 45.95 37.72 42.35 35.48 4.58%
EPS 8.56 10.15 8.37 6.71 3.92 4.44 3.24 17.55%
DPS 7.70 9.98 8.23 5.22 3.55 3.06 3.11 16.29%
NAPS 0.4075 0.4163 0.4019 0.3845 0.3654 0.3656 0.3361 3.25%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.41 5.26 3.44 1.76 1.11 1.09 1.39 -
P/RPS 4.84 4.10 2.94 1.55 1.17 1.01 1.53 21.13%
P/EPS 26.27 21.57 17.03 10.61 11.25 9.65 16.78 7.74%
EY 3.81 4.64 5.87 9.43 8.89 10.37 5.96 -7.17%
DY 3.42 4.56 5.81 7.39 8.11 7.15 5.76 -8.31%
P/NAPS 5.52 5.26 3.55 1.85 1.21 1.17 1.62 22.64%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/04/16 28/04/15 29/04/14 30/04/13 24/04/12 26/04/11 27/04/10 -
Price 3.89 6.09 3.58 1.82 1.17 1.14 1.65 -
P/RPS 3.48 4.75 3.06 1.60 1.23 1.06 1.82 11.39%
P/EPS 18.89 24.98 17.72 10.97 11.86 10.09 19.92 -0.88%
EY 5.29 4.00 5.64 9.12 8.43 9.91 5.02 0.87%
DY 4.76 3.94 5.59 7.14 7.69 6.83 4.85 -0.31%
P/NAPS 3.97 6.09 3.69 1.92 1.27 1.23 1.92 12.85%

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