Highlights

[GTRONIC] YoY Quarter Result on 2012-09-30 [#3]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 30-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     46.30%    YoY -     83.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 88,707 91,074 79,694 78,114 70,719 76,383 61,775 6.21%
  YoY % -2.60% 14.28% 2.02% 10.46% -7.42% 23.65% -
  Horiz. % 143.60% 147.43% 129.01% 126.45% 114.48% 123.65% 100.00%
PBT 22,171 21,834 18,645 17,957 8,630 10,540 7,355 20.18%
  YoY % 1.54% 17.10% 3.83% 108.08% -18.12% 43.30% -
  Horiz. % 301.44% 296.86% 253.50% 244.15% 117.34% 143.30% 100.00%
Tax -1,681 -4,140 -3,459 -3,745 -897 -1,886 -1,287 4.55%
  YoY % 59.40% -19.69% 7.64% -317.50% 52.44% -46.54% -
  Horiz. % 130.61% 321.68% 268.76% 290.99% 69.70% 146.54% 100.00%
NP 20,490 17,694 15,186 14,212 7,733 8,654 6,068 22.47%
  YoY % 15.80% 16.52% 6.85% 83.78% -10.64% 42.62% -
  Horiz. % 337.67% 291.60% 250.26% 234.21% 127.44% 142.62% 100.00%
NP to SH 23,568 17,694 15,186 14,212 7,733 8,654 6,068 25.36%
  YoY % 33.20% 16.52% 6.85% 83.78% -10.64% 42.62% -
  Horiz. % 388.40% 291.60% 250.26% 234.21% 127.44% 142.62% 100.00%
Tax Rate 7.58 % 18.96 % 18.55 % 20.86 % 10.39 % 17.89 % 17.50 % -13.01%
  YoY % -60.02% 2.21% -11.07% 100.77% -41.92% 2.23% -
  Horiz. % 43.31% 108.34% 106.00% 119.20% 59.37% 102.23% 100.00%
Total Cost 68,217 73,380 64,508 63,902 62,986 67,729 55,707 3.43%
  YoY % -7.04% 13.75% 0.95% 1.45% -7.00% 21.58% -
  Horiz. % 122.46% 131.72% 115.80% 114.71% 113.07% 121.58% 100.00%
Net Worth 359,347 297,236 283,876 266,474 252,451 238,183 225,908 8.04%
  YoY % 20.90% 4.71% 6.53% 5.55% 5.99% 5.43% -
  Horiz. % 159.07% 131.57% 125.66% 117.96% 111.75% 105.43% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 30,845 24,804 - 13,286 9,659 - -
  YoY % 0.00% 24.35% 0.00% 0.00% 37.55% 0.00% -
  Horiz. % 0.00% 319.32% 256.79% 0.00% 137.55% 100.00% -
Div Payout % - % 174.33 % 163.34 % - % 171.82 % 111.62 % - % -
  YoY % 0.00% 6.73% 0.00% 0.00% 53.93% 0.00% -
  Horiz. % 0.00% 156.18% 146.34% 0.00% 153.93% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 359,347 297,236 283,876 266,474 252,451 238,183 225,908 8.04%
  YoY % 20.90% 4.71% 6.53% 5.55% 5.99% 5.43% -
  Horiz. % 159.07% 131.57% 125.66% 117.96% 111.75% 105.43% 100.00%
NOSH 323,736 280,412 275,607 269,166 265,738 264,648 262,683 3.54%
  YoY % 15.45% 1.74% 2.39% 1.29% 0.41% 0.75% -
  Horiz. % 123.24% 106.75% 104.92% 102.47% 101.16% 100.75% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 23.10 % 19.43 % 19.06 % 18.19 % 10.93 % 11.33 % 9.82 % 15.32%
  YoY % 18.89% 1.94% 4.78% 66.42% -3.53% 15.38% -
  Horiz. % 235.23% 197.86% 194.09% 185.23% 111.30% 115.38% 100.00%
ROE 6.56 % 5.95 % 5.35 % 5.33 % 3.06 % 3.63 % 2.69 % 16.01%
  YoY % 10.25% 11.21% 0.38% 74.18% -15.70% 34.94% -
  Horiz. % 243.87% 221.19% 198.88% 198.14% 113.75% 134.94% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.40 32.48 28.92 29.02 26.61 28.86 23.52 2.58%
  YoY % -15.64% 12.31% -0.34% 9.06% -7.80% 22.70% -
  Horiz. % 116.50% 138.10% 122.96% 123.38% 113.14% 122.70% 100.00%
EPS 7.28 6.31 5.51 5.28 2.91 3.27 2.31 21.07%
  YoY % 15.37% 14.52% 4.36% 81.44% -11.01% 41.56% -
  Horiz. % 315.15% 273.16% 238.53% 228.57% 125.97% 141.56% 100.00%
DPS 0.00 11.00 9.00 0.00 5.00 3.65 0.00 -
  YoY % 0.00% 22.22% 0.00% 0.00% 36.99% 0.00% -
  Horiz. % 0.00% 301.37% 246.58% 0.00% 136.99% 100.00% -
NAPS 1.1100 1.0600 1.0300 0.9900 0.9500 0.9000 0.8600 4.34%
  YoY % 4.72% 2.91% 4.04% 4.21% 5.56% 4.65% -
  Horiz. % 129.07% 123.26% 119.77% 115.12% 110.47% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.25 13.60 11.90 11.67 10.56 11.41 9.23 6.21%
  YoY % -2.57% 14.29% 1.97% 10.51% -7.45% 23.62% -
  Horiz. % 143.55% 147.35% 128.93% 126.44% 114.41% 123.62% 100.00%
EPS 3.52 2.64 2.27 2.12 1.16 1.29 0.91 25.28%
  YoY % 33.33% 16.30% 7.08% 82.76% -10.08% 41.76% -
  Horiz. % 386.81% 290.11% 249.45% 232.97% 127.47% 141.76% 100.00%
DPS 0.00 4.61 3.71 0.00 1.98 1.44 0.00 -
  YoY % 0.00% 24.26% 0.00% 0.00% 37.50% 0.00% -
  Horiz. % 0.00% 320.14% 257.64% 0.00% 137.50% 100.00% -
NAPS 0.5368 0.4440 0.4240 0.3981 0.3771 0.3558 0.3375 8.04%
  YoY % 20.90% 4.72% 6.51% 5.57% 5.99% 5.42% -
  Horiz. % 159.05% 131.56% 125.63% 117.96% 111.73% 105.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.2500 4.6800 2.9100 1.4700 0.9300 1.1200 0.8100 -
P/RPS 22.81 14.41 10.06 5.07 3.49 3.88 3.44 37.05%
  YoY % 58.29% 43.24% 98.42% 45.27% -10.05% 12.79% -
  Horiz. % 663.08% 418.90% 292.44% 147.38% 101.45% 112.79% 100.00%
P/EPS 85.85 74.17 52.81 27.84 31.96 34.25 35.06 16.09%
  YoY % 15.75% 40.45% 89.69% -12.89% -6.69% -2.31% -
  Horiz. % 244.87% 211.55% 150.63% 79.41% 91.16% 97.69% 100.00%
EY 1.16 1.35 1.89 3.59 3.13 2.92 2.85 -13.91%
  YoY % -14.07% -28.57% -47.35% 14.70% 7.19% 2.46% -
  Horiz. % 40.70% 47.37% 66.32% 125.96% 109.82% 102.46% 100.00%
DY 0.00 2.35 3.09 0.00 5.38 3.26 0.00 -
  YoY % 0.00% -23.95% 0.00% 0.00% 65.03% 0.00% -
  Horiz. % 0.00% 72.09% 94.79% 0.00% 165.03% 100.00% -
P/NAPS 5.63 4.42 2.83 1.48 0.98 1.24 0.94 34.74%
  YoY % 27.38% 56.18% 91.22% 51.02% -20.97% 31.91% -
  Horiz. % 598.94% 470.21% 301.06% 157.45% 104.26% 131.91% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 28/10/14 29/10/13 30/10/12 25/10/11 26/10/10 27/10/09 -
Price 6.1100 4.2400 3.1400 1.5000 0.9000 1.1800 0.8700 -
P/RPS 22.30 13.05 10.86 5.17 3.38 4.09 3.70 34.88%
  YoY % 70.88% 20.17% 110.06% 52.96% -17.36% 10.54% -
  Horiz. % 602.70% 352.70% 293.51% 139.73% 91.35% 110.54% 100.00%
P/EPS 83.93 67.19 56.99 28.41 30.93 36.09 37.66 14.28%
  YoY % 24.91% 17.90% 100.60% -8.15% -14.30% -4.17% -
  Horiz. % 222.86% 178.41% 151.33% 75.44% 82.13% 95.83% 100.00%
EY 1.19 1.49 1.75 3.52 3.23 2.77 2.66 -12.54%
  YoY % -20.13% -14.86% -50.28% 8.98% 16.61% 4.14% -
  Horiz. % 44.74% 56.02% 65.79% 132.33% 121.43% 104.14% 100.00%
DY 0.00 2.59 2.87 0.00 5.56 3.09 0.00 -
  YoY % 0.00% -9.76% 0.00% 0.00% 79.94% 0.00% -
  Horiz. % 0.00% 83.82% 92.88% 0.00% 179.94% 100.00% -
P/NAPS 5.50 4.00 3.05 1.52 0.95 1.31 1.01 32.62%
  YoY % 37.50% 31.15% 100.66% 60.00% -27.48% 29.70% -
  Horiz. % 544.55% 396.04% 301.98% 150.50% 94.06% 129.70% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers