[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 123.37%

YoY- 257.46%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	163,235	126,107	136,365	129,317	90,677	147,056	143,691	2.14%
YoY %	29.44%	-7.52%	5.45%	42.61%	-38.34%	2.34%	-	-
Horiz. %	113.60%	87.76%	94.90%	90.00%	63.11%	102.34%	100.00%	-
PBT	28,863	19,493	15,920	15,567	6,798	18,712	19,614	6.64%
YoY %	48.07%	22.44%	2.27%	128.99%	-63.67%	-4.60%	-	-
Horiz. %	147.16%	99.38%	81.17%	79.37%	34.66%	95.40%	100.00%	-
Tax	-4,530	-3,583	-1,981	-1,830	-2,955	-4,224	-5,978	-4.51%
YoY %	-26.43%	-80.87%	-8.25%	38.07%	30.04%	29.34%	-	-
Horiz. %	75.78%	59.94%	33.14%	30.61%	49.43%	70.66%	100.00%	-
NP	24,333	15,910	13,939	13,737	3,843	14,488	13,636	10.12%
YoY %	52.94%	14.14%	1.47%	257.46%	-73.47%	6.25%	-	-
Horiz. %	178.45%	116.68%	102.22%	100.74%	28.18%	106.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,333	15,910	13,939	13,737	3,843	14,488	13,636	10.12%
YoY %	52.94%	14.14%	1.47%	257.46%	-73.47%	6.25%	-	-
Horiz. %	178.45%	116.68%	102.22%	100.74%	28.18%	106.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.69%	18.38%	12.44%	11.76%	43.47%	22.57%	30.48%	-
YoY %	-14.64%	47.75%	5.78%	-72.95%	92.60%	-25.95%	-	-
Horiz. %	51.48%	60.30%	40.81%	38.58%	142.62%	74.05%	100.00%	-
Total Cost	138,902	110,197	122,426	115,580	86,834	132,568	130,055	1.10%
YoY %	26.05%	-9.99%	5.92%	33.10%	-34.50%	1.93%	-	-
Horiz. %	106.80%	84.73%	94.13%	88.87%	66.77%	101.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,638	257,999	249,574	229,830	219,599	221,888	222,896	3.53%
YoY %	6.45%	3.38%	8.59%	4.66%	-1.03%	-0.45%	-	-
Horiz. %	123.21%	115.75%	111.97%	103.11%	98.52%	99.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	13,731	5,374	5,310	7,925	13,071	26,104	20,978	-6.81%
YoY %	155.51%	1.21%	-33.00%	-39.37%	-49.93%	24.44%	-	-
Horiz. %	65.45%	25.62%	25.31%	37.78%	62.31%	124.44%	100.00%	-
Div Payout %	56.43%	33.78%	38.10%	57.69%	340.14%	180.18%	153.85%	-
YoY %	67.05%	-11.34%	-33.96%	-83.04%	88.78%	17.11%	-	-
Horiz. %	36.68%	21.96%	24.76%	37.50%	221.09%	117.11%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	274,638	257,999	249,574	229,830	219,599	221,888	222,896	3.53%
YoY %	6.45%	3.38%	8.59%	4.66%	-1.03%	-0.45%	-	-
Horiz. %	123.21%	115.75%	111.97%	103.11%	98.52%	99.55%	100.00%	-
NOSH	274,638	268,749	265,504	264,173	261,428	1,305,225	1,311,153	-22.91%
YoY %	2.19%	1.22%	0.50%	1.05%	-79.97%	-0.45%	-	-
Horiz. %	20.95%	20.50%	20.25%	20.15%	19.94%	99.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	14.91%	12.62%	10.22%	10.62%	4.24%	9.85%	9.49%	-
YoY %	18.15%	23.48%	-3.77%	150.47%	-56.95%	3.79%	-	-
Horiz. %	157.11%	132.98%	107.69%	111.91%	44.68%	103.79%	100.00%	-
ROE	8.86%	6.17%	5.59%	5.98%	1.75%	6.53%	6.12%	-
YoY %	43.60%	10.38%	-6.52%	241.71%	-73.20%	6.70%	-	-
Horiz. %	144.77%	100.82%	91.34%	97.71%	28.59%	106.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	59.44	46.92	51.36	48.95	34.69	11.27	10.96	32.51%
YoY %	26.68%	-8.64%	4.92%	41.11%	207.81%	2.83%	-	-
Horiz. %	542.34%	428.10%	468.61%	446.62%	316.51%	102.83%	100.00%	-
EPS	8.86	5.92	5.25	5.20	1.47	1.11	1.04	42.86%
YoY %	49.66%	12.76%	0.96%	253.74%	32.43%	6.73%	-	-
Horiz. %	851.92%	569.23%	504.81%	500.00%	141.35%	106.73%	100.00%	-
DPS	5.00	2.00	2.00	3.00	5.00	2.00	1.60	20.89%
YoY %	150.00%	0.00%	-33.33%	-40.00%	150.00%	25.00%	-	-
Horiz. %	312.50%	125.00%	125.00%	187.50%	312.50%	125.00%	100.00%	-
NAPS	1.00	0.96	0.94	0.87	0.84	0.17	0.17	34.32%
YoY %	4.17%	2.13%	8.05%	3.57%	394.12%	0.00%	-	-
Horiz. %	588.24%	564.71%	552.94%	511.76%	494.12%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 264,355
RPS	24.17	18.67	20.19	19.15	13.43	21.77	21.28	2.14%
YoY %	29.46%	-7.53%	5.43%	42.59%	-38.31%	2.30%	-	-
Horiz. %	113.58%	87.73%	94.88%	89.99%	63.11%	102.30%	100.00%	-
EPS	3.60	2.36	2.06	2.03	0.57	2.15	2.02	10.09%
YoY %	52.54%	14.56%	1.48%	256.14%	-73.49%	6.44%	-	-
Horiz. %	178.22%	116.83%	101.98%	100.50%	28.22%	106.44%	100.00%	-
DPS	2.03	0.80	0.79	1.17	1.94	3.87	3.11	-6.85%
YoY %	153.75%	1.27%	-32.48%	-39.69%	-49.87%	24.44%	-	-
Horiz. %	65.27%	25.72%	25.40%	37.62%	62.38%	124.44%	100.00%	-
NAPS	0.4066	0.382	0.3695	0.3403	0.3251	0.3285	0.33	3.53%
YoY %	6.44%	3.38%	8.58%	4.68%	-1.04%	-0.45%	-	-
Horiz. %	123.21%	115.76%	111.97%	103.12%	98.52%	99.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.17	1.19	1.01	1.46	0.72	1.00	1.52	-
P/RPS	3.65	2.54	1.97	2.98	2.08	8.88	13.87	-19.93%
YoY %	43.70%	28.93%	-33.89%	43.27%	-76.58%	-35.98%	-	-
Horiz. %	26.32%	18.31%	14.20%	21.49%	15.00%	64.02%	100.00%	-
P/EPS	24.49	20.10	19.24	28.08	48.98	90.09	146.15	-25.72%
YoY %	21.84%	4.47%	-31.48%	-42.67%	-45.63%	-38.36%	-	-
Horiz. %	16.76%	13.75%	13.16%	19.21%	33.51%	61.64%	100.00%	-
EY	4.08	4.97	5.20	3.56	2.04	1.11	0.68	34.76%
YoY %	-17.91%	-4.42%	46.07%	74.51%	83.78%	63.24%	-	-
Horiz. %	600.00%	730.88%	764.71%	523.53%	300.00%	163.24%	100.00%	-
DY	2.30	1.68	1.98	2.05	6.94	2.00	1.05	13.94%
YoY %	36.90%	-15.15%	-3.41%	-70.46%	247.00%	90.48%	-	-
Horiz. %	219.05%	160.00%	188.57%	195.24%	660.95%	190.48%	100.00%	-
P/NAPS	2.17	1.24	1.07	1.68	0.86	5.88	8.94	-21.00%
YoY %	75.00%	15.89%	-36.31%	95.35%	-85.37%	-34.23%	-	-
Horiz. %	24.27%	13.87%	11.97%	18.79%	9.62%	65.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/07/13	24/07/12	26/07/11	27/07/10	28/07/09	29/07/08	31/07/07	-
Price	2.60	1.39	1.00	1.46	0.79	1.02	1.50	-
P/RPS	4.37	2.96	1.95	2.98	2.28	9.05	13.69	-17.31%
YoY %	47.64%	51.79%	-34.56%	30.70%	-74.81%	-33.89%	-	-
Horiz. %	31.92%	21.62%	14.24%	21.77%	16.65%	66.11%	100.00%	-
P/EPS	29.35	23.48	19.05	28.08	53.74	91.89	144.23	-23.28%
YoY %	25.00%	23.25%	-32.16%	-47.75%	-41.52%	-36.29%	-	-
Horiz. %	20.35%	16.28%	13.21%	19.47%	37.26%	63.71%	100.00%	-
EY	3.41	4.26	5.25	3.56	1.86	1.09	0.69	30.48%
YoY %	-19.95%	-18.86%	47.47%	91.40%	70.64%	57.97%	-	-
Horiz. %	494.20%	617.39%	760.87%	515.94%	269.57%	157.97%	100.00%	-
DY	1.92	1.44	2.00	2.05	6.33	1.96	1.07	10.22%
YoY %	33.33%	-28.00%	-2.44%	-67.61%	222.96%	83.18%	-	-
Horiz. %	179.44%	134.58%	186.92%	191.59%	591.59%	183.18%	100.00%	-
P/NAPS	2.60	1.45	1.06	1.68	0.94	6.00	8.82	-18.40%
YoY %	79.31%	36.79%	-36.90%	78.72%	-84.33%	-31.97%	-	-
Horiz. %	29.48%	16.44%	12.02%	19.05%	10.66%	68.03%	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