[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Jul-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 138.68%

YoY- 52.94%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	116,150	177,725	174,041	163,235	126,107	136,365	129,317	-1.77%
YoY %	-34.65%	2.12%	6.62%	29.44%	-7.52%	5.45%	-	-
Horiz. %	89.82%	137.43%	134.58%	126.23%	97.52%	105.45%	100.00%	-
PBT	14,296	41,135	37,822	28,863	19,493	15,920	15,567	-1.40%
YoY %	-65.25%	8.76%	31.04%	48.07%	22.44%	2.27%	-	-
Horiz. %	91.84%	264.24%	242.96%	185.41%	125.22%	102.27%	100.00%	-
Tax	-4,095	-6,053	-6,424	-4,530	-3,583	-1,981	-1,830	14.35%
YoY %	32.35%	5.78%	-41.81%	-26.43%	-80.87%	-8.25%	-	-
Horiz. %	223.77%	330.77%	351.04%	247.54%	195.79%	108.25%	100.00%	-
NP	10,201	35,082	31,398	24,333	15,910	13,939	13,737	-4.83%
YoY %	-70.92%	11.73%	29.03%	52.94%	14.14%	1.47%	-	-
Horiz. %	74.26%	255.38%	228.57%	177.13%	115.82%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,201	35,082	31,398	24,333	15,910	13,939	13,737	-4.83%
YoY %	-70.92%	11.73%	29.03%	52.94%	14.14%	1.47%	-	-
Horiz. %	74.26%	255.38%	228.57%	177.13%	115.82%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.64%	14.71%	16.98%	15.69%	18.38%	12.44%	11.76%	-
YoY %	94.70%	-13.37%	8.22%	-14.64%	47.75%	5.78%	-	-
Horiz. %	243.54%	125.09%	144.39%	133.42%	156.29%	105.78%	100.00%	-
Total Cost	105,949	142,643	142,643	138,902	110,197	122,426	115,580	-1.43%
YoY %	-25.72%	0.00%	2.69%	26.05%	-9.99%	5.92%	-	-
Horiz. %	91.67%	123.41%	123.41%	120.18%	95.34%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,613	300,783	291,552	274,638	257,999	249,574	229,830	3.62%
YoY %	-5.38%	3.17%	6.16%	6.45%	3.38%	8.59%	-	-
Horiz. %	123.84%	130.87%	126.86%	119.50%	112.26%	108.59%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	39,451	36,543	30,837	13,731	5,374	5,310	7,925	30.63%
YoY %	7.96%	18.50%	124.58%	155.51%	1.21%	-33.00%	-	-
Horiz. %	497.80%	461.11%	389.11%	173.26%	67.81%	67.00%	100.00%	-
Div Payout %	386.74%	104.17%	98.21%	56.43%	33.78%	38.10%	57.69%	-
YoY %	271.26%	6.07%	74.04%	67.05%	-11.34%	-33.96%	-	-
Horiz. %	670.38%	180.57%	170.24%	97.82%	58.55%	66.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	284,613	300,783	291,552	274,638	257,999	249,574	229,830	3.62%
YoY %	-5.38%	3.17%	6.16%	6.45%	3.38%	8.59%	-	-
Horiz. %	123.84%	130.87%	126.86%	119.50%	112.26%	108.59%	100.00%	-
NOSH	281,795	281,105	280,339	274,638	268,749	265,504	264,173	1.08%
YoY %	0.25%	0.27%	2.08%	2.19%	1.22%	0.50%	-	-
Horiz. %	106.67%	106.41%	106.12%	103.96%	101.73%	100.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	8.78%	19.74%	18.04%	14.91%	12.62%	10.22%	10.62%	-
YoY %	-55.52%	9.42%	20.99%	18.15%	23.48%	-3.77%	-	-
Horiz. %	82.67%	185.88%	169.87%	140.40%	118.83%	96.23%	100.00%	-
ROE	3.58%	11.66%	10.77%	8.86%	6.17%	5.59%	5.98%	-
YoY %	-69.30%	8.26%	21.56%	43.60%	10.38%	-6.52%	-	-
Horiz. %	59.87%	194.98%	180.10%	148.16%	103.18%	93.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	41.22	63.22	62.08	59.44	46.92	51.36	48.95	-2.82%
YoY %	-34.80%	1.84%	4.44%	26.68%	-8.64%	4.92%	-	-
Horiz. %	84.21%	129.15%	126.82%	121.43%	95.85%	104.92%	100.00%	-
EPS	3.62	12.48	11.20	8.86	5.92	5.25	5.20	-5.85%
YoY %	-70.99%	11.43%	26.41%	49.66%	12.76%	0.96%	-	-
Horiz. %	69.62%	240.00%	215.38%	170.38%	113.85%	100.96%	100.00%	-
DPS	14.00	13.00	11.00	5.00	2.00	2.00	3.00	29.24%
YoY %	7.69%	18.18%	120.00%	150.00%	0.00%	-33.33%	-	-
Horiz. %	466.67%	433.33%	366.67%	166.67%	66.67%	66.67%	100.00%	-
NAPS	1.01	1.07	1.04	1.00	0.96	0.94	0.87	2.51%
YoY %	-5.61%	2.88%	4.00%	4.17%	2.13%	8.05%	-	-
Horiz. %	116.09%	122.99%	119.54%	114.94%	110.34%	108.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 274,524
RPS	17.21	26.34	25.79	24.19	18.69	20.21	19.16	-1.77%
YoY %	-34.66%	2.13%	6.61%	29.43%	-7.52%	5.48%	-	-
Horiz. %	89.82%	137.47%	134.60%	126.25%	97.55%	105.48%	100.00%	-
EPS	1.51	5.20	4.65	3.61	2.36	2.07	2.04	-4.88%
YoY %	-70.96%	11.83%	28.81%	52.97%	14.01%	1.47%	-	-
Horiz. %	74.02%	254.90%	227.94%	176.96%	115.69%	101.47%	100.00%	-
DPS	5.85	5.42	4.57	2.03	0.80	0.79	1.17	30.73%
YoY %	7.93%	18.60%	125.12%	153.75%	1.27%	-32.48%	-	-
Horiz. %	500.00%	463.25%	390.60%	173.50%	68.38%	67.52%	100.00%	-
NAPS	0.4218	0.4457	0.4321	0.407	0.3823	0.3698	0.3406	3.62%
YoY %	-5.36%	3.15%	6.17%	6.46%	3.38%	8.57%	-	-
Horiz. %	123.84%	130.86%	126.86%	119.50%	112.24%	108.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.33	5.95	4.23	2.17	1.19	1.01	1.46	-
P/RPS	8.08	9.41	6.81	3.65	2.54	1.97	2.98	18.06%
YoY %	-14.13%	38.18%	86.58%	43.70%	28.93%	-33.89%	-	-
Horiz. %	271.14%	315.77%	228.52%	122.48%	85.23%	66.11%	100.00%	-
P/EPS	91.99	47.68	37.77	24.49	20.10	19.24	28.08	21.84%
YoY %	92.93%	26.24%	54.23%	21.84%	4.47%	-31.48%	-	-
Horiz. %	327.60%	169.80%	134.51%	87.22%	71.58%	68.52%	100.00%	-
EY	1.09	2.10	2.65	4.08	4.97	5.20	3.56	-17.88%
YoY %	-48.10%	-20.75%	-35.05%	-17.91%	-4.42%	46.07%	-	-
Horiz. %	30.62%	58.99%	74.44%	114.61%	139.61%	146.07%	100.00%	-
DY	4.20	2.18	2.60	2.30	1.68	1.98	2.05	12.68%
YoY %	92.66%	-16.15%	13.04%	36.90%	-15.15%	-3.41%	-	-
Horiz. %	204.88%	106.34%	126.83%	112.20%	81.95%	96.59%	100.00%	-
P/NAPS	3.30	5.56	4.07	2.17	1.24	1.07	1.68	11.89%
YoY %	-40.65%	36.61%	87.56%	75.00%	15.89%	-36.31%	-	-
Horiz. %	196.43%	330.95%	242.26%	129.17%	73.81%	63.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	26/07/16	28/07/15	05/08/14	30/07/13	24/07/12	26/07/11	27/07/10	-
Price	3.27	6.10	4.65	2.60	1.39	1.00	1.46	-
P/RPS	7.93	9.65	7.49	4.37	2.96	1.95	2.98	17.70%
YoY %	-17.82%	28.84%	71.40%	47.64%	51.79%	-34.56%	-	-
Horiz. %	266.11%	323.83%	251.34%	146.64%	99.33%	65.44%	100.00%	-
P/EPS	90.33	48.88	41.52	29.35	23.48	19.05	28.08	21.47%
YoY %	84.80%	17.73%	41.47%	25.00%	23.25%	-32.16%	-	-
Horiz. %	321.69%	174.07%	147.86%	104.52%	83.62%	67.84%	100.00%	-
EY	1.11	2.05	2.41	3.41	4.26	5.25	3.56	-17.63%
YoY %	-45.85%	-14.94%	-29.33%	-19.95%	-18.86%	47.47%	-	-
Horiz. %	31.18%	57.58%	67.70%	95.79%	119.66%	147.47%	100.00%	-
DY	4.28	2.13	2.37	1.92	1.44	2.00	2.05	13.04%
YoY %	100.94%	-10.13%	23.44%	33.33%	-28.00%	-2.44%	-	-
Horiz. %	208.78%	103.90%	115.61%	93.66%	70.24%	97.56%	100.00%	-
P/NAPS	3.24	5.70	4.47	2.60	1.45	1.06	1.68	11.55%
YoY %	-43.16%	27.52%	71.92%	79.31%	36.79%	-36.90%	-	-
Horiz. %	192.86%	339.29%	266.07%	154.76%	86.31%	63.10%	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