[GTRONIC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 3.98%

YoY- -1.46%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	302,032	317,046	319,757	313,681	304,846	306,812	312,209	-2.17%
YoY %	-4.74%	-0.85%	1.94%	2.90%	-0.64%	-1.73%	-	-
Horiz. %	96.74%	101.55%	102.42%	100.47%	97.64%	98.27%	100.00%	-
PBT	34,045	37,880	37,587	38,782	42,861	41,250	41,588	-12.45%
YoY %	-10.12%	0.78%	-3.08%	-9.52%	3.91%	-0.81%	-	-
Horiz. %	81.86%	91.08%	90.38%	93.25%	103.06%	99.19%	100.00%	-
Tax	-5,737	-6,888	-6,942	-8,642	-13,875	-12,056	-11,437	-36.78%
YoY %	16.71%	0.78%	19.67%	37.72%	-15.09%	-5.41%	-	-
Horiz. %	50.16%	60.23%	60.70%	75.56%	121.32%	105.41%	100.00%	-
NP	28,308	30,992	30,645	30,140	28,986	29,194	30,151	-4.10%
YoY %	-8.66%	1.13%	1.68%	3.98%	-0.71%	-3.17%	-	-
Horiz. %	93.89%	102.79%	101.64%	99.96%	96.14%	96.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,308	30,992	30,645	30,140	28,986	29,194	30,151	-4.10%
YoY %	-8.66%	1.13%	1.68%	3.98%	-0.71%	-3.17%	-	-
Horiz. %	93.89%	102.79%	101.64%	99.96%	96.14%	96.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.85%	18.18%	18.47%	22.28%	32.37%	29.23%	27.50%	-
YoY %	-7.32%	-1.57%	-17.10%	-31.17%	10.74%	6.29%	-	-
Horiz. %	61.27%	66.11%	67.16%	81.02%	117.71%	106.29%	100.00%	-
Total Cost	273,724	286,054	289,112	283,541	275,860	277,618	282,058	-1.97%
YoY %	-4.31%	-1.06%	1.96%	2.78%	-0.63%	-1.57%	-	-
Horiz. %	97.05%	101.42%	102.50%	100.53%	97.80%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,920	223,125	224,714	221,485	237,028	224,624	221,100	4.11%
YoY %	5.29%	-0.71%	1.46%	-6.56%	5.52%	1.59%	-	-
Horiz. %	106.25%	100.92%	101.63%	100.17%	107.20%	101.59%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	36,710	36,710	36,851	31,563	30,285	30,285	22,193	39.73%
YoY %	0.00%	-0.38%	16.75%	4.22%	0.00%	36.46%	-	-
Horiz. %	165.41%	165.41%	166.05%	142.22%	136.46%	136.46%	100.00%	-
Div Payout %	129.68%	118.45%	120.25%	104.72%	104.48%	103.74%	73.61%	-
YoY %	9.48%	-1.50%	14.83%	0.23%	0.71%	40.93%	-	-
Horiz. %	176.17%	160.92%	163.36%	142.26%	141.94%	140.93%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	234,920	223,125	224,714	221,485	237,028	224,624	221,100	4.11%
YoY %	5.29%	-0.71%	1.46%	-6.56%	5.52%	1.59%	-	-
Horiz. %	106.25%	100.92%	101.63%	100.17%	107.20%	101.59%	100.00%	-
NOSH	1,305,116	1,312,499	1,321,851	1,302,857	1,316,825	1,321,320	1,300,588	0.23%
YoY %	-0.56%	-0.71%	1.46%	-1.06%	-0.34%	1.59%	-	-
Horiz. %	100.35%	100.92%	101.63%	100.17%	101.25%	101.59%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	9.37%	9.78%	9.58%	9.61%	9.51%	9.52%	9.66%	-
YoY %	-4.19%	2.09%	-0.31%	1.05%	-0.11%	-1.45%	-	-
Horiz. %	97.00%	101.24%	99.17%	99.48%	98.45%	98.55%	100.00%	-
ROE	12.05%	13.89%	13.64%	13.61%	12.23%	13.00%	13.64%	-
YoY %	-13.25%	1.83%	0.22%	11.28%	-5.92%	-4.69%	-	-
Horiz. %	88.34%	101.83%	100.00%	99.78%	89.66%	95.31%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	23.14	24.16	24.19	24.08	23.15	23.22	24.01	-2.42%
YoY %	-4.22%	-0.12%	0.46%	4.02%	-0.30%	-3.29%	-	-
Horiz. %	96.38%	100.62%	100.75%	100.29%	96.42%	96.71%	100.00%	-
EPS	2.17	2.36	2.32	2.31	2.20	2.21	2.32	-4.34%
YoY %	-8.05%	1.72%	0.43%	5.00%	-0.45%	-4.74%	-	-
Horiz. %	93.53%	101.72%	100.00%	99.57%	94.83%	95.26%	100.00%	-
DPS	2.80	2.80	2.80	2.40	2.30	2.30	1.70	39.34%
YoY %	0.00%	0.00%	16.67%	4.35%	0.00%	35.29%	-	-
Horiz. %	164.71%	164.71%	164.71%	141.18%	135.29%	135.29%	100.00%	-
NAPS	0.18	0.17	0.17	0.17	0.18	0.17	0.17	3.87%
YoY %	5.88%	0.00%	0.00%	-5.56%	5.88%	0.00%	-	-
Horiz. %	105.88%	100.00%	100.00%	100.00%	105.88%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,302,857
RPS	44.72	46.94	47.34	46.45	45.14	45.43	46.23	-2.18%
YoY %	-4.73%	-0.84%	1.92%	2.90%	-0.64%	-1.73%	-	-
Horiz. %	96.73%	101.54%	102.40%	100.48%	97.64%	98.27%	100.00%	-
EPS	4.19	4.59	4.54	4.46	4.29	4.32	4.46	-4.06%
YoY %	-8.71%	1.10%	1.79%	3.96%	-0.69%	-3.14%	-	-
Horiz. %	93.95%	102.91%	101.79%	100.00%	96.19%	96.86%	100.00%	-
DPS	5.44	5.44	5.46	4.67	4.48	4.48	3.29	39.70%
YoY %	0.00%	-0.37%	16.92%	4.24%	0.00%	36.17%	-	-
Horiz. %	165.35%	165.35%	165.96%	141.95%	136.17%	136.17%	100.00%	-
NAPS	0.3478	0.3304	0.3327	0.3279	0.351	0.3326	0.3274	4.10%
YoY %	5.27%	-0.69%	1.46%	-6.58%	5.53%	1.59%	-	-
Horiz. %	106.23%	100.92%	101.62%	100.15%	107.21%	101.59%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.00	1.00	1.05	1.35	1.40	1.52	1.62	-
P/RPS	4.32	4.14	4.34	5.61	6.05	6.55	6.75	-25.67%
YoY %	4.35%	-4.61%	-22.64%	-7.27%	-7.63%	-2.96%	-	-
Horiz. %	64.00%	61.33%	64.30%	83.11%	89.63%	97.04%	100.00%	-
P/EPS	46.10	42.35	45.29	58.36	63.60	68.80	69.88	-24.16%
YoY %	8.85%	-6.49%	-22.40%	-8.24%	-7.56%	-1.55%	-	-
Horiz. %	65.97%	60.60%	64.81%	83.51%	91.01%	98.45%	100.00%	-
EY	2.17	2.36	2.21	1.71	1.57	1.45	1.43	31.95%
YoY %	-8.05%	6.79%	29.24%	8.92%	8.28%	1.40%	-	-
Horiz. %	151.75%	165.03%	154.55%	119.58%	109.79%	101.40%	100.00%	-
DY	2.80	2.80	2.67	1.78	1.64	1.51	1.05	91.95%
YoY %	0.00%	4.87%	50.00%	8.54%	8.61%	43.81%	-	-
Horiz. %	266.67%	266.67%	254.29%	169.52%	156.19%	143.81%	100.00%	-
P/NAPS	5.56	5.88	6.18	7.94	7.78	8.94	9.53	-30.11%
YoY %	-5.44%	-4.85%	-22.17%	2.06%	-12.98%	-6.19%	-	-
Horiz. %	58.34%	61.70%	64.85%	83.32%	81.64%	93.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/10/08	29/07/08	29/04/08	26/02/08	30/10/07	31/07/07	24/04/07	-
Price	0.73	1.02	1.12	1.15	1.42	1.50	1.62	-
P/RPS	3.15	4.22	4.63	4.78	6.13	6.46	6.75	-39.75%
YoY %	-25.36%	-8.86%	-3.14%	-22.02%	-5.11%	-4.30%	-	-
Horiz. %	46.67%	62.52%	68.59%	70.81%	90.81%	95.70%	100.00%	-
P/EPS	33.66	43.20	48.31	49.71	64.51	67.89	69.88	-38.47%
YoY %	-22.08%	-10.58%	-2.82%	-22.94%	-4.98%	-2.85%	-	-
Horiz. %	48.17%	61.82%	69.13%	71.14%	92.32%	97.15%	100.00%	-
EY	2.97	2.31	2.07	2.01	1.55	1.47	1.43	62.56%
YoY %	28.57%	11.59%	2.99%	29.68%	5.44%	2.80%	-	-
Horiz. %	207.69%	161.54%	144.76%	140.56%	108.39%	102.80%	100.00%	-
DY	3.84	2.75	2.50	2.09	1.62	1.53	1.05	136.81%
YoY %	39.64%	10.00%	19.62%	29.01%	5.88%	45.71%	-	-
Horiz. %	365.71%	261.90%	238.10%	199.05%	154.29%	145.71%	100.00%	-
P/NAPS	4.06	6.00	6.59	6.76	7.89	8.82	9.53	-43.29%
YoY %	-32.33%	-8.95%	-2.51%	-14.32%	-10.54%	-7.45%	-	-
Horiz. %	42.60%	62.96%	69.15%	70.93%	82.79%	92.55%	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