Highlights

[GTRONIC] YoY Quarter Result on 2011-12-31 [#4]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -35.07%    YoY -     -31.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 89,929 78,494 85,329 57,935 73,450 65,045 60,916 6.70%
  YoY % 14.57% -8.01% 47.28% -21.12% 12.92% 6.78% -
  Horiz. % 147.63% 128.86% 140.08% 95.11% 120.58% 106.78% 100.00%
PBT 16,560 15,035 10,894 5,699 11,319 5,076 3,660 28.59%
  YoY % 10.14% 38.01% 91.16% -49.65% 122.99% 38.69% -
  Horiz. % 452.46% 410.79% 297.65% 155.71% 309.26% 138.69% 100.00%
Tax -1,254 -1,938 330 -678 -3,983 934 -1,992 -7.42%
  YoY % 35.29% -687.27% 148.67% 82.98% -526.45% 146.89% -
  Horiz. % 62.95% 97.29% -16.57% 34.04% 199.95% -46.89% 100.00%
NP 15,306 13,097 11,224 5,021 7,336 6,010 1,668 44.67%
  YoY % 16.87% 16.69% 123.54% -31.56% 22.06% 260.31% -
  Horiz. % 917.63% 785.19% 672.90% 301.02% 439.81% 360.31% 100.00%
NP to SH 15,306 13,097 11,224 5,021 7,336 6,010 1,668 44.67%
  YoY % 16.87% 16.69% 123.54% -31.56% 22.06% 260.31% -
  Horiz. % 917.63% 785.19% 672.90% 301.02% 439.81% 360.31% 100.00%
Tax Rate 7.57 % 12.89 % -3.03 % 11.90 % 35.19 % -18.40 % 54.43 % -28.01%
  YoY % -41.27% 525.41% -125.46% -66.18% 291.25% -133.80% -
  Horiz. % 13.91% 23.68% -5.57% 21.86% 64.65% -33.80% 100.00%
Total Cost 74,623 65,397 74,105 52,914 66,114 59,035 59,248 3.92%
  YoY % 14.11% -11.75% 40.05% -19.97% 11.99% -0.36% -
  Horiz. % 125.95% 110.38% 125.08% 89.31% 111.59% 99.64% 100.00%
Net Worth 283,652 274,123 259,015 244,408 260,063 225,703 218,123 4.47%
  YoY % 3.48% 5.83% 5.98% -6.02% 15.22% 3.48% -
  Horiz. % 130.04% 125.67% 118.75% 112.05% 119.23% 103.48% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 21,584 5,313 5,715 5,248 - -
  YoY % 0.00% 0.00% 306.24% -7.04% 8.89% 0.00% -
  Horiz. % 0.00% 0.00% 411.22% 101.23% 108.89% 100.00% -
Div Payout % - % - % 192.31 % 105.82 % 77.91 % 87.34 % - % -
  YoY % 0.00% 0.00% 81.73% 35.82% -10.80% 0.00% -
  Horiz. % 0.00% 0.00% 220.19% 121.16% 89.20% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 283,652 274,123 259,015 244,408 260,063 225,703 218,123 4.47%
  YoY % 3.48% 5.83% 5.98% -6.02% 15.22% 3.48% -
  Horiz. % 130.04% 125.67% 118.75% 112.05% 119.23% 103.48% 100.00%
NOSH 280,844 276,892 269,807 265,661 285,783 262,445 1,283,076 -22.36%
  YoY % 1.43% 2.63% 1.56% -7.04% 8.89% -79.55% -
  Horiz. % 21.89% 21.58% 21.03% 20.71% 22.27% 20.45% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.02 % 16.69 % 13.15 % 8.67 % 9.99 % 9.24 % 2.74 % 35.56%
  YoY % 1.98% 26.92% 51.67% -13.21% 8.12% 237.23% -
  Horiz. % 621.17% 609.12% 479.93% 316.42% 364.60% 337.23% 100.00%
ROE 5.40 % 4.78 % 4.33 % 2.05 % 2.82 % 2.66 % 0.76 % 38.63%
  YoY % 12.97% 10.39% 111.22% -27.30% 6.02% 250.00% -
  Horiz. % 710.53% 628.95% 569.74% 269.74% 371.05% 350.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 32.02 28.35 31.63 21.81 25.70 24.78 4.75 37.42%
  YoY % 12.95% -10.37% 45.03% -15.14% 3.71% 421.68% -
  Horiz. % 674.11% 596.84% 665.89% 459.16% 541.05% 521.68% 100.00%
EPS 5.45 4.73 4.16 1.89 2.77 2.29 0.13 86.33%
  YoY % 15.22% 13.70% 120.11% -31.77% 20.96% 1,661.54% -
  Horiz. % 4,192.31% 3,638.46% 3,200.00% 1,453.85% 2,130.77% 1,761.54% 100.00%
DPS 0.00 0.00 8.00 2.00 2.00 2.00 0.00 -
  YoY % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 400.00% 100.00% 100.00% 100.00% -
NAPS 1.0100 0.9900 0.9600 0.9200 0.9100 0.8600 0.1700 34.56%
  YoY % 2.02% 3.13% 4.35% 1.10% 5.81% 405.88% -
  Horiz. % 594.12% 582.35% 564.71% 541.18% 535.29% 505.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 13.43 11.73 12.75 8.65 10.97 9.72 9.10 6.70%
  YoY % 14.49% -8.00% 47.40% -21.15% 12.86% 6.81% -
  Horiz. % 147.58% 128.90% 140.11% 95.05% 120.55% 106.81% 100.00%
EPS 2.29 1.96 1.68 0.75 1.10 0.90 0.25 44.62%
  YoY % 16.84% 16.67% 124.00% -31.82% 22.22% 260.00% -
  Horiz. % 916.00% 784.00% 672.00% 300.00% 440.00% 360.00% 100.00%
DPS 0.00 0.00 3.22 0.79 0.85 0.78 0.00 -
  YoY % 0.00% 0.00% 307.59% -7.06% 8.97% 0.00% -
  Horiz. % 0.00% 0.00% 412.82% 101.28% 108.97% 100.00% -
NAPS 0.4237 0.4095 0.3869 0.3651 0.3885 0.3371 0.3258 4.47%
  YoY % 3.47% 5.84% 5.97% -6.02% 15.25% 3.47% -
  Horiz. % 130.05% 125.69% 118.75% 112.06% 119.24% 103.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.3000 3.1700 1.4300 0.8400 1.1600 0.7800 0.7500 -
P/RPS 13.43 11.18 4.52 3.85 4.51 3.15 15.80 -2.67%
  YoY % 20.13% 147.35% 17.40% -14.63% 43.17% -80.06% -
  Horiz. % 85.00% 70.76% 28.61% 24.37% 28.54% 19.94% 100.00%
P/EPS 78.90 67.02 34.38 44.44 45.19 34.06 576.92 -28.21%
  YoY % 17.73% 94.94% -22.64% -1.66% 32.68% -94.10% -
  Horiz. % 13.68% 11.62% 5.96% 7.70% 7.83% 5.90% 100.00%
EY 1.27 1.49 2.91 2.25 2.21 2.94 0.17 39.80%
  YoY % -14.77% -48.80% 29.33% 1.81% -24.83% 1,629.41% -
  Horiz. % 747.06% 876.47% 1,711.76% 1,323.53% 1,300.00% 1,729.41% 100.00%
DY 0.00 0.00 5.59 2.38 1.72 2.56 0.00 -
  YoY % 0.00% 0.00% 134.87% 38.37% -32.81% 0.00% -
  Horiz. % 0.00% 0.00% 218.36% 92.97% 67.19% 100.00% -
P/NAPS 4.26 3.20 1.49 0.91 1.27 0.91 4.41 -0.57%
  YoY % 33.13% 114.77% 63.74% -28.35% 39.56% -79.37% -
  Horiz. % 96.60% 72.56% 33.79% 20.63% 28.80% 20.63% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 23/02/10 24/02/09 -
Price 4.9900 3.2600 1.7400 0.9600 1.1300 0.9300 0.7300 -
P/RPS 15.58 11.50 5.50 4.40 4.40 3.75 15.38 0.22%
  YoY % 35.48% 109.09% 25.00% 0.00% 17.33% -75.62% -
  Horiz. % 101.30% 74.77% 35.76% 28.61% 28.61% 24.38% 100.00%
P/EPS 91.56 68.92 41.83 50.79 44.02 40.61 561.54 -26.08%
  YoY % 32.85% 64.76% -17.64% 15.38% 8.40% -92.77% -
  Horiz. % 16.31% 12.27% 7.45% 9.04% 7.84% 7.23% 100.00%
EY 1.09 1.45 2.39 1.97 2.27 2.46 0.18 34.99%
  YoY % -24.83% -39.33% 21.32% -13.22% -7.72% 1,266.67% -
  Horiz. % 605.56% 805.56% 1,327.78% 1,094.44% 1,261.11% 1,366.67% 100.00%
DY 0.00 0.00 4.60 2.08 1.77 2.15 0.00 -
  YoY % 0.00% 0.00% 121.15% 17.51% -17.67% 0.00% -
  Horiz. % 0.00% 0.00% 213.95% 96.74% 82.33% 100.00% -
P/NAPS 4.94 3.29 1.81 1.04 1.24 1.08 4.29 2.38%
  YoY % 50.15% 81.77% 74.04% -16.13% 14.81% -74.83% -
  Horiz. % 115.15% 76.69% 42.19% 24.24% 28.90% 25.17% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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