[GTRONIC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 37.5%

YoY- -26.86%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	270,744	256,136	239,629	217,497	213,368	219,540	240,707	8.14%
YoY %	5.70%	6.89%	10.18%	1.94%	-2.81%	-8.79%	-	-
Horiz. %	112.48%	106.41%	99.55%	90.36%	88.64%	91.21%	100.00%	-
PBT	31,182	27,997	24,378	19,229	17,813	17,650	22,482	24.34%
YoY %	11.38%	14.85%	26.78%	7.95%	0.92%	-21.49%	-	-
Horiz. %	138.70%	124.53%	108.43%	85.53%	79.23%	78.51%	100.00%	-
Tax	-2,781	-2,182	-2,511	-3,308	-6,234	-6,527	-7,648	-49.02%
YoY %	-27.45%	13.10%	24.09%	46.94%	4.49%	14.66%	-	-
Horiz. %	36.36%	28.53%	32.83%	43.25%	81.51%	85.34%	100.00%	-
NP	28,401	25,815	21,867	15,921	11,579	11,123	14,834	54.12%
YoY %	10.02%	18.05%	37.35%	37.50%	4.10%	-25.02%	-	-
Horiz. %	191.46%	174.03%	147.41%	107.33%	78.06%	74.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,401	25,815	21,867	15,921	11,579	11,123	14,834	54.12%
YoY %	10.02%	18.05%	37.35%	37.50%	4.10%	-25.02%	-	-
Horiz. %	191.46%	174.03%	147.41%	107.33%	78.06%	74.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.92%	7.79%	10.30%	17.20%	35.00%	36.98%	34.02%	-
YoY %	14.51%	-24.37%	-40.12%	-50.86%	-5.35%	8.70%	-	-
Horiz. %	26.22%	22.90%	30.28%	50.56%	102.88%	108.70%	100.00%	-
Total Cost	242,343	230,321	217,762	201,576	201,789	208,417	225,873	4.79%
YoY %	5.22%	5.77%	8.03%	-0.11%	-3.18%	-7.73%	-	-
Horiz. %	107.29%	101.97%	96.41%	89.24%	89.34%	92.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,183	229,989	226,995	225,703	225,908	219,910	214,199	7.32%
YoY %	3.56%	1.32%	0.57%	-0.09%	2.73%	2.67%	-	-
Horiz. %	111.20%	107.37%	105.97%	105.37%	105.47%	102.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	22,827	13,167	21,021	18,202	12,953	12,953	26,100	-8.53%
YoY %	73.37%	-37.36%	15.49%	40.52%	0.00%	-50.37%	-	-
Horiz. %	87.46%	50.45%	80.54%	69.74%	49.63%	49.63%	100.00%	-
Div Payout %	80.37%	51.01%	96.13%	114.33%	111.87%	116.46%	175.95%	-
YoY %	57.56%	-46.94%	-15.92%	2.20%	-3.94%	-33.81%	-	-
Horiz. %	45.68%	28.99%	54.63%	64.98%	63.58%	66.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	238,183	229,989	226,995	225,703	225,908	219,910	214,199	7.32%
YoY %	3.56%	1.32%	0.57%	-0.09%	2.73%	2.67%	-	-
Horiz. %	111.20%	107.37%	105.97%	105.37%	105.47%	102.67%	100.00%	-
NOSH	264,648	264,355	263,948	262,445	262,683	261,798	255,000	2.50%
YoY %	0.11%	0.15%	0.57%	-0.09%	0.34%	2.67%	-	-
Horiz. %	103.78%	103.67%	103.51%	102.92%	103.01%	102.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	10.49%	10.08%	9.13%	7.32%	5.43%	5.07%	6.16%	-
YoY %	4.07%	10.41%	24.73%	34.81%	7.10%	-17.69%	-	-
Horiz. %	170.29%	163.64%	148.21%	118.83%	88.15%	82.31%	100.00%	-
ROE	11.92%	11.22%	9.63%	7.05%	5.13%	5.06%	6.93%	-
YoY %	6.24%	16.51%	36.60%	37.43%	1.38%	-26.98%	-	-
Horiz. %	172.01%	161.90%	138.96%	101.73%	74.03%	73.02%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	102.30	96.89	90.79	82.87	81.23	83.86	94.39	5.50%
YoY %	5.58%	6.72%	9.56%	2.02%	-3.14%	-11.16%	-	-
Horiz. %	108.38%	102.65%	96.19%	87.80%	86.06%	88.84%	100.00%	-
EPS	10.73	9.77	8.28	6.07	4.41	4.25	5.82	50.29%
YoY %	9.83%	18.00%	36.41%	37.64%	3.76%	-26.98%	-	-
Horiz. %	184.36%	167.87%	142.27%	104.30%	75.77%	73.02%	100.00%	-
DPS	8.65	5.00	8.00	6.94	4.93	4.95	10.24	-10.63%
YoY %	73.00%	-37.50%	15.27%	40.77%	-0.40%	-51.66%	-	-
Horiz. %	84.47%	48.83%	78.12%	67.77%	48.14%	48.34%	100.00%	-
NAPS	0.90	0.87	0.86	0.86	0.86	0.84	0.84	4.70%
YoY %	3.45%	1.16%	0.00%	0.00%	2.38%	0.00%	-	-
Horiz. %	107.14%	103.57%	102.38%	102.38%	102.38%	100.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 262,445
RPS	40.10	37.93	35.49	32.21	31.60	32.51	35.65	8.14%
YoY %	5.72%	6.88%	10.18%	1.93%	-2.80%	-8.81%	-	-
Horiz. %	112.48%	106.40%	99.55%	90.35%	88.64%	91.19%	100.00%	-
EPS	4.21	3.82	3.24	2.36	1.71	1.65	2.20	54.07%
YoY %	10.21%	17.90%	37.29%	38.01%	3.64%	-25.00%	-	-
Horiz. %	191.36%	173.64%	147.27%	107.27%	77.73%	75.00%	100.00%	-
DPS	3.38	1.95	3.11	2.70	1.92	1.92	3.87	-8.62%
YoY %	73.33%	-37.30%	15.19%	40.63%	0.00%	-50.39%	-	-
Horiz. %	87.34%	50.39%	80.36%	69.77%	49.61%	49.61%	100.00%	-
NAPS	0.3527	0.3406	0.3362	0.3343	0.3346	0.3257	0.3172	7.32%
YoY %	3.55%	1.31%	0.57%	-0.09%	2.73%	2.68%	-	-
Horiz. %	111.19%	107.38%	105.99%	105.39%	105.49%	102.68%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.12	1.46	1.39	0.78	0.81	0.72	0.49	-
P/RPS	1.09	1.51	1.53	0.94	1.00	0.86	0.52	63.71%
YoY %	-27.81%	-1.31%	62.77%	-6.00%	16.28%	65.38%	-	-
Horiz. %	209.62%	290.38%	294.23%	180.77%	192.31%	165.38%	100.00%	-
P/EPS	10.44	14.95	16.78	12.86	18.38	16.95	8.42	15.39%
YoY %	-30.17%	-10.91%	30.48%	-30.03%	8.44%	101.31%	-	-
Horiz. %	123.99%	177.55%	199.29%	152.73%	218.29%	201.31%	100.00%	-
EY	9.58	6.69	5.96	7.78	5.44	5.90	11.87	-13.30%
YoY %	43.20%	12.25%	-23.39%	43.01%	-7.80%	-50.29%	-	-
Horiz. %	80.71%	56.36%	50.21%	65.54%	45.83%	49.71%	100.00%	-
DY	7.72	3.42	5.76	8.89	6.09	6.87	20.89	-48.47%
YoY %	125.73%	-40.62%	-35.21%	45.98%	-11.35%	-67.11%	-	-
Horiz. %	36.96%	16.37%	27.57%	42.56%	29.15%	32.89%	100.00%	-
P/NAPS	1.24	1.68	1.62	0.91	0.94	0.86	0.58	65.88%
YoY %	-26.19%	3.70%	78.02%	-3.19%	9.30%	48.28%	-	-
Horiz. %	213.79%	289.66%	279.31%	156.90%	162.07%	148.28%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/10/10	27/07/10	27/04/10	23/02/10	27/10/09	28/07/09	28/04/09	-
Price	1.18	1.46	1.65	0.93	0.87	0.79	0.68	-
P/RPS	1.15	1.51	1.82	1.12	1.07	0.94	0.72	36.60%
YoY %	-23.84%	-17.03%	62.50%	4.67%	13.83%	30.56%	-	-
Horiz. %	159.72%	209.72%	252.78%	155.56%	148.61%	130.56%	100.00%	-
P/EPS	11.00	14.95	19.92	15.33	19.74	18.59	11.69	-3.97%
YoY %	-26.42%	-24.95%	29.94%	-22.34%	6.19%	59.02%	-	-
Horiz. %	94.10%	127.89%	170.40%	131.14%	168.86%	159.02%	100.00%	-
EY	9.09	6.69	5.02	6.52	5.07	5.38	8.55	4.16%
YoY %	35.87%	33.27%	-23.01%	28.60%	-5.76%	-37.08%	-	-
Horiz. %	106.32%	78.25%	58.71%	76.26%	59.30%	62.92%	100.00%	-
DY	7.33	3.42	4.85	7.46	5.67	6.26	15.05	-38.06%
YoY %	114.33%	-29.48%	-34.99%	31.57%	-9.42%	-58.41%	-	-
Horiz. %	48.70%	22.72%	32.23%	49.57%	37.67%	41.59%	100.00%	-
P/NAPS	1.31	1.68	1.92	1.08	1.01	0.94	0.81	37.74%
YoY %	-22.02%	-12.50%	77.78%	6.93%	7.45%	16.05%	-	-
Horiz. %	161.73%	207.41%	237.04%	133.33%	124.69%	116.05%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:40:00

EMA 5

5 Mins

SELL

2024-06-28 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-28 16:30:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-28 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

943

PTRANS

PERAK TRANSIT BERHAD

937

DNEX

DAGANG NEXCHANGE BERHAD

729

JCY

JCY INTERNATIONAL BERHAD

704

GENTING

GENTING BHD

676

YTLPOWR

YTL POWER INTERNATIONAL BHD

606

MAYBANK

MALAYAN BANKING BHD

572

MYEG

MY E.G. SERVICES BHD

553

NOTION

NOTION VTEC BHD

535

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More