[GTRONIC] YoY TTM 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- 9.76%

YoY- 73.63%

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
TTM Result
Revenue	282,081	358,728	332,229	326,678	254,871	286,198	256,136	1.61%
YoY %	-21.37%	7.98%	1.70%	28.17%	-10.95%	11.74%	-	-
Horiz. %	110.13%	140.05%	129.71%	127.54%	99.51%	111.74%	100.00%	-
PBT	54,755	79,529	71,502	57,714	33,821	37,779	27,997	11.81%
YoY %	-31.15%	11.23%	23.89%	70.65%	-10.48%	34.94%	-	-
Horiz. %	195.57%	284.06%	255.39%	206.14%	120.80%	134.94%	100.00%	-
Tax	-8,322	-11,447	-11,821	-7,945	-5,157	-7,850	-2,182	24.97%
YoY %	27.30%	3.16%	-48.79%	-54.06%	34.31%	-259.76%	-	-
Horiz. %	381.39%	524.61%	541.75%	364.12%	236.34%	359.76%	100.00%	-
NP	46,433	68,082	59,681	49,769	28,664	29,929	25,815	10.26%
YoY %	-31.80%	14.08%	19.92%	73.63%	-4.23%	15.94%	-	-
Horiz. %	179.87%	263.73%	231.19%	192.79%	111.04%	115.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,433	69,180	59,681	49,769	28,664	29,929	25,815	10.26%
YoY %	-32.88%	15.92%	19.92%	73.63%	-4.23%	15.94%	-	-
Horiz. %	179.87%	267.98%	231.19%	192.79%	111.04%	115.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	14.39%	16.53%	13.77%	15.25%	20.78%	7.79%	-
YoY %	5.63%	-12.95%	20.04%	-9.70%	-26.61%	166.75%	-	-
Horiz. %	195.12%	184.72%	212.20%	176.77%	195.76%	266.75%	100.00%	-
Total Cost	235,648	290,646	272,548	276,909	226,207	256,269	230,321	0.38%
YoY %	-18.92%	6.64%	-1.57%	22.41%	-11.73%	11.27%	-	-
Horiz. %	102.31%	126.19%	118.33%	120.23%	98.21%	111.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,161	300,757	291,537	274,524	257,608	249,581	229,989	3.64%
YoY %	-5.19%	3.16%	6.20%	6.57%	3.22%	8.52%	-	-
Horiz. %	123.99%	130.77%	126.76%	119.36%	112.01%	108.52%	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	66,149	67,392	55,582	35,250	23,964	20,685	13,167	30.83%
YoY %	-1.84%	21.25%	57.68%	47.10%	15.85%	57.10%	-	-
Horiz. %	502.38%	511.83%	422.13%	267.71%	182.00%	157.10%	100.00%	-
Div Payout %	142.46%	97.42%	93.13%	70.83%	83.61%	69.11%	51.01%	-
YoY %	46.23%	4.61%	31.48%	-15.29%	20.98%	35.48%	-	-
Horiz. %	279.28%	190.98%	182.57%	138.86%	163.91%	135.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	285,161	300,757	291,537	274,524	257,608	249,581	229,989	3.64%
YoY %	-5.19%	3.16%	6.20%	6.57%	3.22%	8.52%	-	-
Horiz. %	123.99%	130.77%	126.76%	119.36%	112.01%	108.52%	100.00%	-
NOSH	282,337	281,081	280,324	274,524	268,342	265,512	264,355	1.10%
YoY %	0.45%	0.27%	2.11%	2.30%	1.07%	0.44%	-	-
Horiz. %	106.80%	106.33%	106.04%	103.85%	101.51%	100.44%	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	16.46%	18.98%	17.96%	15.23%	11.25%	10.46%	10.08%	-
YoY %	-13.28%	5.68%	17.93%	35.38%	7.55%	3.77%	-	-
Horiz. %	163.29%	188.29%	178.17%	151.09%	111.61%	103.77%	100.00%	-
ROE	16.28%	23.00%	20.47%	18.13%	11.13%	11.99%	11.22%	-
YoY %	-29.22%	12.36%	12.91%	62.89%	-7.17%	6.86%	-	-
Horiz. %	145.10%	204.99%	182.44%	161.59%	99.20%	106.86%	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	99.91	127.62	118.52	119.00	94.98	107.79	96.89	0.51%
YoY %	-21.71%	7.68%	-0.40%	25.29%	-11.88%	11.25%	-	-
Horiz. %	103.12%	131.72%	122.32%	122.82%	98.03%	111.25%	100.00%	-
EPS	16.45	24.61	21.29	18.13	10.68	11.27	9.77	9.06%
YoY %	-33.16%	15.59%	17.43%	69.76%	-5.24%	15.35%	-	-
Horiz. %	168.37%	251.89%	217.91%	185.57%	109.31%	115.35%	100.00%	-
DPS	23.43	24.00	20.00	13.00	9.00	7.79	5.00	29.32%
YoY %	-2.38%	20.00%	53.85%	44.44%	15.53%	55.80%	-	-
Horiz. %	468.60%	480.00%	400.00%	260.00%	180.00%	155.80%	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	41.77	53.11	49.19	48.37	37.74	42.38	37.92	1.62%
YoY %	-21.35%	7.97%	1.70%	28.17%	-10.95%	11.76%	-	-
Horiz. %	110.15%	140.06%	129.72%	127.56%	99.53%	111.76%	100.00%	-
EPS	6.88	10.24	8.84	7.37	4.24	4.43	3.82	10.29%
YoY %	-32.81%	15.84%	19.95%	73.82%	-4.29%	15.97%	-	-
Horiz. %	180.10%	268.06%	231.41%	192.93%	110.99%	115.97%	100.00%	-
DPS	9.79	9.98	8.23	5.22	3.55	3.06	1.95	30.82%
YoY %	-1.90%	21.26%	57.66%	47.04%	16.01%	56.92%	-	-
Horiz. %	502.05%	511.79%	422.05%	267.69%	182.05%	156.92%	100.00%	-
NAPS	0.4222	0.4453	0.4317	0.4065	0.3814	0.3695	0.3405	3.64%
YoY %	-5.19%	3.15%	6.20%	6.58%	3.22%	8.52%	-	-
Horiz. %	123.99%	130.78%	126.78%	119.38%	112.01%	108.52%	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	3.33	4.66	3.57	1.82	1.25	0.94	1.51	14.07%
YoY %	-28.54%	30.53%	96.15%	45.60%	32.98%	-37.75%	-	-
Horiz. %	220.53%	308.61%	236.42%	120.53%	82.78%	62.25%	100.00%	-
P/EPS	20.25	24.18	19.87	11.97	11.14	8.96	14.95	5.18%
YoY %	-16.25%	21.69%	66.00%	7.45%	24.33%	-40.07%	-	-
Horiz. %	135.45%	161.74%	132.91%	80.07%	74.52%	59.93%	100.00%	-
EY	4.94	4.14	5.03	8.35	8.98	11.16	6.69	-4.92%
YoY %	19.32%	-17.69%	-39.76%	-7.02%	-19.53%	66.82%	-	-
Horiz. %	73.84%	61.88%	75.19%	124.81%	134.23%	166.82%	100.00%	-
DY	7.04	4.03	4.73	5.99	7.56	7.71	3.42	12.77%
YoY %	74.69%	-14.80%	-21.04%	-20.77%	-1.95%	125.44%	-	-
Horiz. %	205.85%	117.84%	138.30%	175.15%	221.05%	225.44%	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	3.27	4.78	3.92	2.18	1.46	0.93	1.51	13.73%
YoY %	-31.59%	21.94%	79.82%	49.32%	56.99%	-38.41%	-	-
Horiz. %	216.56%	316.56%	259.60%	144.37%	96.69%	61.59%	100.00%	-
P/EPS	19.88	24.78	21.84	14.34	13.01	8.87	14.95	4.86%
YoY %	-19.77%	13.46%	52.30%	10.22%	46.67%	-40.67%	-	-
Horiz. %	132.98%	165.75%	146.09%	95.92%	87.02%	59.33%	100.00%	-
EY	5.03	4.03	4.58	6.97	7.68	11.27	6.69	-4.63%
YoY %	24.81%	-12.01%	-34.29%	-9.24%	-31.85%	68.46%	-	-
Horiz. %	75.19%	60.24%	68.46%	104.19%	114.80%	168.46%	100.00%	-
DY	7.16	3.93	4.30	5.00	6.47	7.79	3.42	13.09%
YoY %	82.19%	-8.60%	-14.00%	-22.72%	-16.94%	127.78%	-	-
Horiz. %	209.36%	114.91%	125.73%	146.20%	189.18%	227.78%	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