[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 8.67%

YoY- 125.92%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	323,905	272,296	276,112	274,266	203,269	286,670	302,202	1.16%
YoY %	18.95%	-1.38%	0.67%	34.93%	-29.09%	-5.14%	-	-
Horiz. %	107.18%	90.10%	91.37%	90.76%	67.26%	94.86%	100.00%	-
PBT	63,344	49,933	32,733	34,809	18,870	34,538	40,854	7.57%
YoY %	26.86%	52.55%	-5.96%	84.47%	-45.36%	-15.46%	-	-
Horiz. %	155.05%	122.22%	80.12%	85.20%	46.19%	84.54%	100.00%	-
Tax	-10,652	-9,770	-3,837	-4,954	-5,656	-7,738	-11,612	-1.42%
YoY %	-9.03%	-154.63%	22.55%	12.41%	26.91%	33.36%	-	-
Horiz. %	91.73%	84.14%	33.04%	42.66%	48.71%	66.64%	100.00%	-
NP	52,692	40,162	28,896	29,854	13,214	26,800	29,242	10.30%
YoY %	31.20%	38.99%	-3.21%	125.93%	-50.69%	-8.35%	-	-
Horiz. %	180.19%	137.34%	98.82%	102.09%	45.19%	91.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,692	40,162	28,896	29,854	13,214	26,800	29,242	10.30%
YoY %	31.20%	38.99%	-3.21%	125.93%	-50.69%	-8.35%	-	-
Horiz. %	180.19%	137.34%	98.82%	102.09%	45.19%	91.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.82%	19.57%	11.72%	14.23%	29.97%	22.40%	28.42%	-
YoY %	-14.05%	66.98%	-17.64%	-52.52%	33.79%	-21.18%	-	-
Horiz. %	59.18%	68.86%	41.24%	50.07%	105.45%	78.82%	100.00%	-
Total Cost	271,213	232,133	247,216	244,412	190,054	259,870	272,960	-0.10%
YoY %	16.84%	-6.10%	1.15%	28.60%	-26.87%	-4.80%	-	-
Horiz. %	99.36%	85.04%	90.57%	89.54%	69.63%	95.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,051	266,733	252,618	238,484	225,488	236,470	236,392	3.10%
YoY %	6.49%	5.59%	5.93%	5.76%	-4.64%	0.03%	-	-
Horiz. %	120.16%	112.84%	106.86%	100.88%	95.39%	100.03%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	62,509	32,331	24,818	23,495	17,479	35,032	28,016	14.29%
YoY %	93.34%	30.27%	5.63%	34.42%	-50.11%	25.04%	-	-
Horiz. %	223.12%	115.40%	88.59%	83.86%	62.39%	125.04%	100.00%	-
Div Payout %	118.63%	80.50%	85.89%	78.70%	132.28%	130.72%	95.81%	-
YoY %	47.37%	-6.28%	9.14%	-40.50%	1.19%	36.44%	-	-
Horiz. %	123.82%	84.02%	89.65%	82.14%	138.06%	136.44%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	284,051	266,733	252,618	238,484	225,488	236,470	236,392	3.10%
YoY %	6.49%	5.59%	5.93%	5.76%	-4.64%	0.03%	-	-
Horiz. %	120.16%	112.84%	106.86%	100.88%	95.39%	100.03%	100.00%	-
NOSH	275,778	269,427	265,914	264,982	262,195	1,313,725	1,313,293	-22.88%
YoY %	2.36%	1.32%	0.35%	1.06%	-80.04%	0.03%	-	-
Horiz. %	21.00%	20.52%	20.25%	20.18%	19.96%	100.03%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	16.27%	14.75%	10.47%	10.89%	6.50%	9.35%	9.68%	-
YoY %	10.31%	40.88%	-3.86%	67.54%	-30.48%	-3.41%	-	-
Horiz. %	168.08%	152.38%	108.16%	112.50%	67.15%	96.59%	100.00%	-
ROE	18.55%	15.06%	11.44%	12.52%	5.86%	11.33%	12.37%	-
YoY %	23.17%	31.64%	-8.63%	113.65%	-48.28%	-8.41%	-	-
Horiz. %	149.96%	121.75%	92.48%	101.21%	47.37%	91.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	117.45	101.06	103.84	103.50	77.53	21.82	23.01	31.18%
YoY %	16.22%	-2.68%	0.33%	33.50%	255.32%	-5.17%	-	-
Horiz. %	510.43%	439.20%	451.28%	449.80%	336.94%	94.83%	100.00%	-
EPS	19.11	14.91	10.87	11.27	5.04	2.04	2.23	43.00%
YoY %	28.17%	37.17%	-3.55%	123.61%	147.06%	-8.52%	-	-
Horiz. %	856.95%	668.61%	487.44%	505.38%	226.01%	91.48%	100.00%	-
DPS	22.67	12.00	9.33	8.87	6.67	2.67	2.13	48.25%
YoY %	88.92%	28.62%	5.19%	32.98%	149.81%	25.35%	-	-
Horiz. %	1,064.32%	563.38%	438.03%	416.43%	313.15%	125.35%	100.00%	-
NAPS	1.03	0.99	0.95	0.90	0.86	0.18	0.18	33.70%
YoY %	4.04%	4.21%	5.56%	4.65%	377.78%	0.00%	-	-
Horiz. %	572.22%	550.00%	527.78%	500.00%	477.78%	100.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 264,648
RPS	47.96	40.32	40.88	40.61	30.10	42.45	44.75	1.16%
YoY %	18.95%	-1.37%	0.66%	34.92%	-29.09%	-5.14%	-	-
Horiz. %	107.17%	90.10%	91.35%	90.75%	67.26%	94.86%	100.00%	-
EPS	7.80	5.95	4.28	4.42	1.96	3.97	4.33	10.29%
YoY %	31.09%	39.02%	-3.17%	125.51%	-50.63%	-8.31%	-	-
Horiz. %	180.14%	137.41%	98.85%	102.08%	45.27%	91.69%	100.00%	-
DPS	9.26	4.79	3.67	3.48	2.59	5.19	4.15	14.29%
YoY %	93.32%	30.52%	5.46%	34.36%	-50.10%	25.06%	-	-
Horiz. %	223.13%	115.42%	88.43%	83.86%	62.41%	125.06%	100.00%	-
NAPS	0.4206	0.3949	0.374	0.3531	0.3339	0.3501	0.35	3.10%
YoY %	6.51%	5.59%	5.92%	5.75%	-4.63%	0.03%	-	-
Horiz. %	120.17%	112.83%	106.86%	100.89%	95.40%	100.03%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.91	1.47	0.93	1.12	0.81	1.00	1.40	-
P/RPS	2.48	1.45	0.90	1.08	1.04	4.58	6.08	-13.87%
YoY %	71.03%	61.11%	-16.67%	3.85%	-77.29%	-24.67%	-	-
Horiz. %	40.79%	23.85%	14.80%	17.76%	17.11%	75.33%	100.00%	-
P/EPS	15.23	9.86	8.56	9.94	16.07	49.02	62.87	-21.02%
YoY %	54.46%	15.19%	-13.88%	-38.15%	-67.22%	-22.03%	-	-
Horiz. %	24.22%	15.68%	13.62%	15.81%	25.56%	77.97%	100.00%	-
EY	6.57	10.14	11.68	10.06	6.22	2.04	1.59	26.64%
YoY %	-35.21%	-13.18%	16.10%	61.74%	204.90%	28.30%	-	-
Horiz. %	413.21%	637.74%	734.59%	632.70%	391.19%	128.30%	100.00%	-
DY	7.79	8.16	10.04	7.92	8.23	2.67	1.52	31.27%
YoY %	-4.53%	-18.73%	26.77%	-3.77%	208.24%	75.66%	-	-
Horiz. %	512.50%	536.84%	660.53%	521.05%	541.45%	175.66%	100.00%	-
P/NAPS	2.83	1.48	0.98	1.24	0.94	5.56	7.78	-15.49%
YoY %	91.22%	51.02%	-20.97%	31.91%	-83.09%	-28.53%	-	-
Horiz. %	36.38%	19.02%	12.60%	15.94%	12.08%	71.47%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/10/13	30/10/12	25/10/11	26/10/10	27/10/09	28/10/08	30/10/07	-
Price	3.14	1.50	0.90	1.18	0.87	0.73	1.42	-
P/RPS	2.67	1.48	0.87	1.14	1.12	3.35	6.17	-13.01%
YoY %	80.41%	70.11%	-23.68%	1.79%	-66.57%	-45.71%	-	-
Horiz. %	43.27%	23.99%	14.10%	18.48%	18.15%	54.29%	100.00%	-
P/EPS	16.43	10.06	8.28	10.47	17.26	35.78	63.77	-20.21%
YoY %	63.32%	21.50%	-20.92%	-39.34%	-51.76%	-43.89%	-	-
Horiz. %	25.76%	15.78%	12.98%	16.42%	27.07%	56.11%	100.00%	-
EY	6.08	9.94	12.07	9.55	5.79	2.79	1.57	25.28%
YoY %	-38.83%	-17.65%	26.39%	64.94%	107.53%	77.71%	-	-
Horiz. %	387.26%	633.12%	768.79%	608.28%	368.79%	177.71%	100.00%	-
DY	7.22	8.00	10.37	7.51	7.66	3.65	1.50	29.90%
YoY %	-9.75%	-22.85%	38.08%	-1.96%	109.86%	143.33%	-	-
Horiz. %	481.33%	533.33%	691.33%	500.67%	510.67%	243.33%	100.00%	-
P/NAPS	3.05	1.52	0.95	1.31	1.01	4.06	7.89	-14.63%
YoY %	100.66%	60.00%	-27.48%	29.70%	-75.12%	-48.54%	-	-
Horiz. %	38.66%	19.26%	12.04%	16.60%	12.80%	51.46%	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