[GTRONIC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -31.85%

YoY- -51.59%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	217,497	213,368	219,540	240,707	275,919	302,032	317,046	-22.16%
YoY %	1.94%	-2.81%	-8.79%	-12.76%	-8.65%	-4.74%	-	-
Horiz. %	68.60%	67.30%	69.25%	75.92%	87.03%	95.26%	100.00%	-
PBT	19,229	17,813	17,650	22,482	29,564	34,045	37,880	-36.28%
YoY %	7.95%	0.92%	-21.49%	-23.95%	-13.16%	-10.12%	-	-
Horiz. %	50.76%	47.02%	46.59%	59.35%	78.05%	89.88%	100.00%	-
Tax	-3,308	-6,234	-6,527	-7,648	-7,796	-5,737	-6,888	-38.59%
YoY %	46.94%	4.49%	14.66%	1.90%	-35.89%	16.71%	-	-
Horiz. %	48.03%	90.51%	94.76%	111.03%	113.18%	83.29%	100.00%	-
NP	15,921	11,579	11,123	14,834	21,768	28,308	30,992	-35.77%
YoY %	37.50%	4.10%	-25.02%	-31.85%	-23.10%	-8.66%	-	-
Horiz. %	51.37%	37.36%	35.89%	47.86%	70.24%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,921	11,579	11,123	14,834	21,768	28,308	30,992	-35.77%
YoY %	37.50%	4.10%	-25.02%	-31.85%	-23.10%	-8.66%	-	-
Horiz. %	51.37%	37.36%	35.89%	47.86%	70.24%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.20%	35.00%	36.98%	34.02%	26.37%	16.85%	18.18%	-
YoY %	-50.86%	-5.35%	8.70%	29.01%	56.50%	-7.32%	-	-
Horiz. %	94.61%	192.52%	203.41%	187.13%	145.05%	92.68%	100.00%	-
Total Cost	201,576	201,789	208,417	225,873	254,151	273,724	286,054	-20.76%
YoY %	-0.11%	-3.18%	-7.73%	-11.13%	-7.15%	-4.31%	-	-
Horiz. %	70.47%	70.54%	72.86%	78.96%	88.85%	95.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	225,703	225,908	219,910	214,199	218,123	234,920	223,125	0.76%
YoY %	-0.09%	2.73%	2.67%	-1.80%	-7.15%	5.29%	-	-
Horiz. %	101.16%	101.25%	98.56%	96.00%	97.76%	105.29%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	18,202	12,953	12,953	26,100	26,287	36,710	36,710	-37.27%
YoY %	40.52%	0.00%	-50.37%	-0.71%	-28.39%	0.00%	-	-
Horiz. %	49.58%	35.28%	35.28%	71.10%	71.61%	100.00%	100.00%	-
Div Payout %	114.33%	111.87%	116.46%	175.95%	120.76%	129.68%	118.45%	-
YoY %	2.20%	-3.94%	-33.81%	45.70%	-6.88%	9.48%	-	-
Horiz. %	96.52%	94.44%	98.32%	148.54%	101.95%	109.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	225,703	225,908	219,910	214,199	218,123	234,920	223,125	0.76%
YoY %	-0.09%	2.73%	2.67%	-1.80%	-7.15%	5.29%	-	-
Horiz. %	101.16%	101.25%	98.56%	96.00%	97.76%	105.29%	100.00%	-
NOSH	262,445	262,683	261,798	255,000	1,283,076	1,305,116	1,312,499	-65.70%
YoY %	-0.09%	0.34%	2.67%	-80.13%	-1.69%	-0.56%	-	-
Horiz. %	20.00%	20.01%	19.95%	19.43%	97.76%	99.44%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.32%	5.43%	5.07%	6.16%	7.89%	9.37%	9.78%	-
YoY %	34.81%	7.10%	-17.69%	-21.93%	-15.80%	-4.19%	-	-
Horiz. %	74.85%	55.52%	51.84%	62.99%	80.67%	95.81%	100.00%	-
ROE	7.05%	5.13%	5.06%	6.93%	9.98%	12.05%	13.89%	-
YoY %	37.43%	1.38%	-26.98%	-30.56%	-17.18%	-13.25%	-	-
Horiz. %	50.76%	36.93%	36.43%	49.89%	71.85%	86.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	82.87	81.23	83.86	94.39	21.50	23.14	24.16	126.92%
YoY %	2.02%	-3.14%	-11.16%	339.02%	-7.09%	-4.22%	-	-
Horiz. %	343.00%	336.22%	347.10%	390.69%	88.99%	95.78%	100.00%	-
EPS	6.07	4.41	4.25	5.82	1.70	2.17	2.36	87.40%
YoY %	37.64%	3.76%	-26.98%	242.35%	-21.66%	-8.05%	-	-
Horiz. %	257.20%	186.86%	180.08%	246.61%	72.03%	91.95%	100.00%	-
DPS	6.94	4.93	4.95	10.24	2.05	2.80	2.80	82.84%
YoY %	40.77%	-0.40%	-51.66%	399.51%	-26.79%	0.00%	-	-
Horiz. %	247.86%	176.07%	176.79%	365.71%	73.21%	100.00%	100.00%	-
NAPS	0.86	0.86	0.84	0.84	0.17	0.18	0.17	193.82%
YoY %	0.00%	2.38%	0.00%	394.12%	-5.56%	5.88%	-	-
Horiz. %	505.88%	505.88%	494.12%	494.12%	100.00%	105.88%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 255,000
RPS	32.20	31.59	32.51	35.64	40.85	44.72	46.94	-22.16%
YoY %	1.93%	-2.83%	-8.78%	-12.75%	-8.65%	-4.73%	-	-
Horiz. %	68.60%	67.30%	69.26%	75.93%	87.03%	95.27%	100.00%	-
EPS	2.36	1.71	1.65	2.20	3.22	4.19	4.59	-35.74%
YoY %	38.01%	3.64%	-25.00%	-31.68%	-23.15%	-8.71%	-	-
Horiz. %	51.42%	37.25%	35.95%	47.93%	70.15%	91.29%	100.00%	-
DPS	2.70	1.92	1.92	3.86	3.89	5.44	5.44	-37.23%
YoY %	40.63%	0.00%	-50.26%	-0.77%	-28.49%	0.00%	-	-
Horiz. %	49.63%	35.29%	35.29%	70.96%	71.51%	100.00%	100.00%	-
NAPS	0.3342	0.3345	0.3256	0.3172	0.323	0.3478	0.3304	0.76%
YoY %	-0.09%	2.73%	2.65%	-1.80%	-7.13%	5.27%	-	-
Horiz. %	101.15%	101.24%	98.55%	96.00%	97.76%	105.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.78	0.81	0.72	0.49	0.75	1.00	1.00	-
P/RPS	0.94	1.00	0.86	0.52	3.49	4.32	4.14	-62.68%
YoY %	-6.00%	16.28%	65.38%	-85.10%	-19.21%	4.35%	-	-
Horiz. %	22.71%	24.15%	20.77%	12.56%	84.30%	104.35%	100.00%	-
P/EPS	12.86	18.38	16.95	8.42	44.21	46.10	42.35	-54.72%
YoY %	-30.03%	8.44%	101.31%	-80.95%	-4.10%	8.85%	-	-
Horiz. %	30.37%	43.40%	40.02%	19.88%	104.39%	108.85%	100.00%	-
EY	7.78	5.44	5.90	11.87	2.26	2.17	2.36	121.02%
YoY %	43.01%	-7.80%	-50.29%	425.22%	4.15%	-8.05%	-	-
Horiz. %	329.66%	230.51%	250.00%	502.97%	95.76%	91.95%	100.00%	-
DY	8.89	6.09	6.87	20.89	2.73	2.80	2.80	115.56%
YoY %	45.98%	-11.35%	-67.11%	665.20%	-2.50%	0.00%	-	-
Horiz. %	317.50%	217.50%	245.36%	746.07%	97.50%	100.00%	100.00%	-
P/NAPS	0.91	0.94	0.86	0.58	4.41	5.56	5.88	-71.07%
YoY %	-3.19%	9.30%	48.28%	-86.85%	-20.68%	-5.44%	-	-
Horiz. %	15.48%	15.99%	14.63%	9.86%	75.00%	94.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	27/10/09	28/07/09	28/04/09	24/02/09	28/10/08	29/07/08	-
Price	0.93	0.87	0.79	0.68	0.73	0.73	1.02	-
P/RPS	1.12	1.07	0.94	0.72	3.39	3.15	4.22	-58.60%
YoY %	4.67%	13.83%	30.56%	-78.76%	7.62%	-25.36%	-	-
Horiz. %	26.54%	25.36%	22.27%	17.06%	80.33%	74.64%	100.00%	-
P/EPS	15.33	19.74	18.59	11.69	43.03	33.66	43.20	-49.78%
YoY %	-22.34%	6.19%	59.02%	-72.83%	27.84%	-22.08%	-	-
Horiz. %	35.49%	45.69%	43.03%	27.06%	99.61%	77.92%	100.00%	-
EY	6.52	5.07	5.38	8.55	2.32	2.97	2.31	99.34%
YoY %	28.60%	-5.76%	-37.08%	268.53%	-21.89%	28.57%	-	-
Horiz. %	282.25%	219.48%	232.90%	370.13%	100.43%	128.57%	100.00%	-
DY	7.46	5.67	6.26	15.05	2.81	3.84	2.75	94.15%
YoY %	31.57%	-9.42%	-58.41%	435.59%	-26.82%	39.64%	-	-
Horiz. %	271.27%	206.18%	227.64%	547.27%	102.18%	139.64%	100.00%	-
P/NAPS	1.08	1.01	0.94	0.81	4.29	4.06	6.00	-68.02%
YoY %	6.93%	7.45%	16.05%	-81.12%	5.67%	-32.33%	-	-
Horiz. %	18.00%	16.83%	15.67%	13.50%	71.50%	67.67%	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