[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2012 [#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- 26.22%

YoY- 38.99%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	326,470	309,900	290,007	272,296	252,214	227,176	265,019	14.92%
YoY %	5.35%	6.86%	6.50%	7.96%	11.02%	-14.28%	-	-
Horiz. %	123.19%	116.94%	109.43%	102.75%	95.17%	85.72%	100.00%	-
PBT	57,726	49,368	48,343	49,933	38,986	29,580	30,249	53.91%
YoY %	16.93%	2.12%	-3.18%	28.08%	31.80%	-2.21%	-	-
Horiz. %	190.84%	163.21%	159.82%	165.07%	128.88%	97.79%	100.00%	-
Tax	-9,060	-8,588	-6,998	-9,770	-7,166	-4,796	-3,556	86.64%
YoY %	-5.50%	-22.72%	28.37%	-36.34%	-49.42%	-34.87%	-	-
Horiz. %	254.78%	241.51%	196.79%	274.75%	201.52%	134.87%	100.00%	-
NP	48,666	40,780	41,345	40,162	31,820	24,784	26,693	49.29%
YoY %	19.34%	-1.37%	2.95%	26.22%	28.39%	-7.15%	-	-
Horiz. %	182.32%	152.77%	154.89%	150.46%	119.21%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,666	40,780	41,345	40,162	31,820	24,784	26,693	49.29%
YoY %	19.34%	-1.37%	2.95%	26.22%	28.39%	-7.15%	-	-
Horiz. %	182.32%	152.77%	154.89%	150.46%	119.21%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.69%	17.40%	14.48%	19.57%	18.38%	16.21%	11.76%	-
YoY %	-9.83%	20.17%	-26.01%	6.47%	13.39%	37.84%	-	-
Horiz. %	133.42%	147.96%	123.13%	166.41%	156.29%	137.84%	100.00%	-
Total Cost	277,804	269,120	248,662	232,133	220,394	202,392	238,326	10.76%
YoY %	3.23%	8.23%	7.12%	5.33%	8.89%	-15.08%	-	-
Horiz. %	116.56%	112.92%	104.34%	97.40%	92.48%	84.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,638	259,658	259,250	266,733	257,999	246,767	244,841	7.96%
YoY %	5.77%	0.16%	-2.81%	3.39%	4.55%	0.79%	-	-
Horiz. %	112.17%	106.05%	105.89%	108.94%	105.37%	100.79%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	27,463	54,664	45,908	32,331	10,749	21,458	23,951	9.56%
YoY %	-49.76%	19.07%	41.99%	200.78%	-49.91%	-10.41%	-	-
Horiz. %	114.66%	228.23%	191.67%	134.99%	44.88%	89.59%	100.00%	-
Div Payout %	56.43%	134.05%	111.04%	80.50%	33.78%	86.58%	89.73%	-
YoY %	-57.90%	20.72%	37.94%	138.31%	-60.98%	-3.51%	-	-
Horiz. %	62.89%	149.39%	123.75%	89.71%	37.65%	96.49%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	274,638	259,658	259,250	266,733	257,999	246,767	244,841	7.96%
YoY %	5.77%	0.16%	-2.81%	3.39%	4.55%	0.79%	-	-
Horiz. %	112.17%	106.05%	105.89%	108.94%	105.37%	100.79%	100.00%	-
NOSH	274,638	273,324	270,052	269,427	268,749	268,225	266,131	2.12%
YoY %	0.48%	1.21%	0.23%	0.25%	0.20%	0.79%	-	-
Horiz. %	103.20%	102.70%	101.47%	101.24%	100.98%	100.79%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	14.91%	13.16%	14.26%	14.75%	12.62%	10.91%	10.07%	-
YoY %	13.30%	-7.71%	-3.32%	16.88%	15.67%	8.34%	-	-
Horiz. %	148.06%	130.69%	141.61%	146.47%	125.32%	108.34%	100.00%	-
ROE	17.72%	15.71%	15.95%	15.06%	12.33%	10.04%	10.90%	-
YoY %	12.79%	-1.50%	5.91%	22.14%	22.81%	-7.89%	-	-
Horiz. %	162.57%	144.13%	146.33%	138.17%	113.12%	92.11%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	118.87	113.38	107.39	101.06	93.85	84.70	99.58	12.54%
YoY %	4.84%	5.58%	6.26%	7.68%	10.80%	-14.94%	-	-
Horiz. %	119.37%	113.86%	107.84%	101.49%	94.25%	85.06%	100.00%	-
EPS	17.72	14.92	15.31	14.91	11.84	9.24	10.03	46.19%
YoY %	18.77%	-2.55%	2.68%	25.93%	28.14%	-7.88%	-	-
Horiz. %	176.67%	148.75%	152.64%	148.65%	118.05%	92.12%	100.00%	-
DPS	10.00	20.00	17.00	12.00	4.00	8.00	9.00	7.28%
YoY %	-50.00%	17.65%	41.67%	200.00%	-50.00%	-11.11%	-	-
Horiz. %	111.11%	222.22%	188.89%	133.33%	44.44%	88.89%	100.00%	-
NAPS	1.00	0.95	0.96	0.99	0.96	0.92	0.92	5.72%
YoY %	5.26%	-1.04%	-3.03%	3.12%	4.35%	0.00%	-	-
Horiz. %	108.70%	103.26%	104.35%	107.61%	104.35%	100.00%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 269,166
RPS	48.34	45.89	42.94	40.32	37.34	33.64	39.24	14.93%
YoY %	5.34%	6.87%	6.50%	7.98%	11.00%	-14.27%	-	-
Horiz. %	123.19%	116.95%	109.43%	102.75%	95.16%	85.73%	100.00%	-
EPS	7.21	6.04	6.12	5.95	4.71	3.67	3.95	49.41%
YoY %	19.37%	-1.31%	2.86%	26.33%	28.34%	-7.09%	-	-
Horiz. %	182.53%	152.91%	154.94%	150.63%	119.24%	92.91%	100.00%	-
DPS	4.07	8.09	6.80	4.79	1.59	3.18	3.55	9.55%
YoY %	-49.69%	18.97%	41.96%	201.26%	-50.00%	-10.42%	-	-
Horiz. %	114.65%	227.89%	191.55%	134.93%	44.79%	89.58%	100.00%	-
NAPS	0.4066	0.3845	0.3839	0.3949	0.382	0.3654	0.3625	7.96%
YoY %	5.75%	0.16%	-2.79%	3.38%	4.54%	0.80%	-	-
Horiz. %	112.17%	106.07%	105.90%	108.94%	105.38%	100.80%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	2.17	1.76	1.43	1.47	1.19	1.11	0.84	-
P/RPS	1.83	1.55	1.33	1.45	1.27	1.31	0.84	68.13%
YoY %	18.06%	16.54%	-8.28%	14.17%	-3.05%	55.95%	-	-
Horiz. %	217.86%	184.52%	158.33%	172.62%	151.19%	155.95%	100.00%	-
P/EPS	12.25	11.80	9.34	9.86	10.05	12.01	8.37	28.93%
YoY %	3.81%	26.34%	-5.27%	-1.89%	-16.32%	43.49%	-	-
Horiz. %	146.36%	140.98%	111.59%	117.80%	120.07%	143.49%	100.00%	-
EY	8.17	8.48	10.71	10.14	9.95	8.32	11.94	-22.36%
YoY %	-3.66%	-20.82%	5.62%	1.91%	19.59%	-30.32%	-	-
Horiz. %	68.43%	71.02%	89.70%	84.92%	83.33%	69.68%	100.00%	-
DY	4.61	11.36	11.89	8.16	3.36	7.21	10.71	-43.02%
YoY %	-59.42%	-4.46%	45.71%	142.86%	-53.40%	-32.68%	-	-
Horiz. %	43.04%	106.07%	111.02%	76.19%	31.37%	67.32%	100.00%	-
P/NAPS	2.17	1.85	1.49	1.48	1.24	1.21	0.91	78.58%
YoY %	17.30%	24.16%	0.68%	19.35%	2.48%	32.97%	-	-
Horiz. %	238.46%	203.30%	163.74%	162.64%	136.26%	132.97%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	30/07/13	30/04/13	26/02/13	30/10/12	24/07/12	24/04/12	22/02/12	-
Price	2.60	1.82	1.74	1.50	1.39	1.17	0.96	-
P/RPS	2.19	1.61	1.62	1.48	1.48	1.38	0.96	73.38%
YoY %	36.02%	-0.62%	9.46%	0.00%	7.25%	43.75%	-	-
Horiz. %	228.12%	167.71%	168.75%	154.17%	154.17%	143.75%	100.00%	-
P/EPS	14.67	12.20	11.37	10.06	11.74	12.66	9.57	32.98%
YoY %	20.25%	7.30%	13.02%	-14.31%	-7.27%	32.29%	-	-
Horiz. %	153.29%	127.48%	118.81%	105.12%	122.68%	132.29%	100.00%	-
EY	6.82	8.20	8.80	9.94	8.52	7.90	10.45	-24.78%
YoY %	-16.83%	-6.82%	-11.47%	16.67%	7.85%	-24.40%	-	-
Horiz. %	65.26%	78.47%	84.21%	95.12%	81.53%	75.60%	100.00%	-
DY	3.85	10.99	9.77	8.00	2.88	6.84	9.38	-44.80%
YoY %	-64.97%	12.49%	22.12%	177.78%	-57.89%	-27.08%	-	-
Horiz. %	41.04%	117.16%	104.16%	85.29%	30.70%	72.92%	100.00%	-
P/NAPS	2.60	1.92	1.81	1.52	1.45	1.27	1.04	84.30%
YoY %	35.42%	6.08%	19.08%	4.83%	14.17%	22.12%	-	-
Horiz. %	250.00%	184.62%	174.04%	146.15%	139.42%	122.12%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos