[GTRONIC] YoY TTM Result on 30-Sep-2003 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

31-Oct-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 4.37%

YoY- 7.5%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	332,664	332,122	347,636	321,390	250,149	212,086	161,297	12.81%
YoY %	0.16%	-4.46%	8.17%	28.48%	17.95%	31.49%	-	-
Horiz. %	206.24%	205.91%	215.53%	199.25%	155.09%	131.49%	100.00%	-
PBT	37,086	29,230	33,935	27,743	24,746	31,278	38,977	-0.82%
YoY %	26.88%	-13.86%	22.32%	12.11%	-20.88%	-19.75%	-	-
Horiz. %	95.15%	74.99%	87.06%	71.18%	63.49%	80.25%	100.00%	-
Tax	-6,451	-3,232	-2,622	-4,789	-3,393	-3,078	-4,815	4.99%
YoY %	-99.60%	-23.26%	45.25%	-41.14%	-10.23%	36.07%	-	-
Horiz. %	133.98%	67.12%	54.45%	99.46%	70.47%	63.93%	100.00%	-
NP	30,635	25,998	31,313	22,954	21,353	28,200	34,162	-1.79%
YoY %	17.84%	-16.97%	36.42%	7.50%	-24.28%	-17.45%	-	-
Horiz. %	89.68%	76.10%	91.66%	67.19%	62.51%	82.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,635	25,998	31,313	22,954	21,353	28,200	34,162	-1.79%
YoY %	17.84%	-16.97%	36.42%	7.50%	-24.28%	-17.45%	-	-
Horiz. %	89.68%	76.10%	91.66%	67.19%	62.51%	82.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.39%	11.06%	7.73%	17.26%	13.71%	9.84%	12.35%	-
YoY %	57.23%	43.08%	-55.21%	25.89%	39.33%	-20.32%	-	-
Horiz. %	140.81%	89.55%	62.59%	139.76%	111.01%	79.68%	100.00%	-
Total Cost	302,029	306,124	316,323	298,436	228,796	183,886	127,135	15.50%
YoY %	-1.34%	-3.22%	5.99%	30.44%	24.42%	44.64%	-	-
Horiz. %	237.57%	240.79%	248.81%	234.74%	179.96%	144.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,412	222,421	208,309	115,420	93,311	141,967	61,317	23.94%
YoY %	-0.00%	6.77%	80.48%	23.69%	-34.27%	131.53%	-	-
Horiz. %	362.72%	362.74%	339.72%	188.23%	152.18%	231.53%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	17,004	26,084	7,036	12,396	5,547	4,908	-	-
YoY %	-34.81%	270.72%	-43.24%	123.47%	13.02%	0.00%	-	-
Horiz. %	346.45%	531.46%	143.36%	252.57%	113.02%	100.00%	-	-
Div Payout %	55.51%	100.33%	22.47%	54.01%	25.98%	17.41%	-	-
YoY %	-44.67%	346.51%	-58.40%	107.89%	49.22%	0.00%	-	-
Horiz. %	318.84%	576.28%	129.06%	310.22%	149.22%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	222,412	222,421	208,309	115,420	93,311	141,967	61,317	23.94%
YoY %	-0.00%	6.77%	80.48%	23.69%	-34.27%	131.53%	-	-
Horiz. %	362.72%	362.74%	339.72%	188.23%	152.18%	231.53%	100.00%	-
NOSH	1,308,307	1,308,363	1,301,935	115,420	93,311	92,192	61,317	66.50%
YoY %	-0.00%	0.49%	1,028.00%	23.69%	1.21%	50.35%	-	-
Horiz. %	2,133.68%	2,133.77%	2,123.29%	188.23%	152.18%	150.35%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	9.21%	7.83%	9.01%	7.14%	8.54%	13.30%	21.18%	-
YoY %	17.62%	-13.10%	26.19%	-16.39%	-35.79%	-37.20%	-	-
Horiz. %	43.48%	36.97%	42.54%	33.71%	40.32%	62.80%	100.00%	-
ROE	13.77%	11.69%	15.03%	19.89%	22.88%	19.86%	55.71%	-
YoY %	17.79%	-22.22%	-24.43%	-13.07%	15.21%	-64.35%	-	-
Horiz. %	24.72%	20.98%	26.98%	35.70%	41.07%	35.65%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	25.43	25.38	26.70	278.45	268.08	230.05	263.05	-32.24%
YoY %	0.20%	-4.94%	-90.41%	3.87%	16.53%	-12.55%	-	-
Horiz. %	9.67%	9.65%	10.15%	105.85%	101.91%	87.45%	100.00%	-
EPS	2.34	1.99	2.41	19.89	22.88	30.59	55.71	-41.02%
YoY %	17.59%	-17.43%	-87.88%	-13.07%	-25.20%	-45.09%	-	-
Horiz. %	4.20%	3.57%	4.33%	35.70%	41.07%	54.91%	100.00%	-
DPS	1.30	2.00	0.54	10.74	6.00	5.32	0.00	-
YoY %	-35.00%	270.37%	-94.97%	79.00%	12.78%	0.00%	-	-
Horiz. %	24.44%	37.59%	10.15%	201.88%	112.78%	100.00%	-	-
NAPS	0.17	0.17	0.16	1.00	1.00	1.5399	1.00	-25.56%
YoY %	0.00%	6.25%	-84.00%	0.00%	-35.06%	53.99%	-	-
Horiz. %	17.00%	17.00%	16.00%	100.00%	100.00%	153.99%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 115,420
RPS	49.26	49.18	51.47	47.59	37.04	31.40	23.88	12.81%
YoY %	0.16%	-4.45%	8.15%	28.48%	17.96%	31.49%	-	-
Horiz. %	206.28%	205.95%	215.54%	199.29%	155.11%	131.49%	100.00%	-
EPS	4.54	3.85	4.64	3.40	3.16	4.18	5.06	-1.79%
YoY %	17.92%	-17.03%	36.47%	7.59%	-24.40%	-17.39%	-	-
Horiz. %	89.72%	76.09%	91.70%	67.19%	62.45%	82.61%	100.00%	-
DPS	2.52	3.86	1.04	1.84	0.82	0.73	0.00	-
YoY %	-34.72%	271.15%	-43.48%	124.39%	12.33%	0.00%	-	-
Horiz. %	345.21%	528.77%	142.47%	252.05%	112.33%	100.00%	-	-
NAPS	0.3293	0.3293	0.3084	0.1709	0.1382	0.2102	0.0908	23.93%
YoY %	0.00%	6.78%	80.46%	23.66%	-34.25%	131.50%	-	-
Horiz. %	362.67%	362.67%	339.65%	188.22%	152.20%	231.50%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	1.50	1.55	2.25	2.72	2.39	1.95	3.75	-
P/RPS	5.90	6.11	8.43	0.98	0.89	0.85	1.43	26.63%
YoY %	-3.44%	-27.52%	760.20%	10.11%	4.71%	-40.56%	-	-
Horiz. %	412.59%	427.27%	589.51%	68.53%	62.24%	59.44%	100.00%	-
P/EPS	64.06	78.00	93.55	13.68	10.44	6.38	6.73	45.55%
YoY %	-17.87%	-16.62%	583.85%	31.03%	63.64%	-5.20%	-	-
Horiz. %	951.86%	1,158.99%	1,390.04%	203.27%	155.13%	94.80%	100.00%	-
EY	1.56	1.28	1.07	7.31	9.57	15.69	14.86	-31.30%
YoY %	21.88%	19.63%	-85.36%	-23.62%	-39.01%	5.59%	-	-
Horiz. %	10.50%	8.61%	7.20%	49.19%	64.40%	105.59%	100.00%	-
DY	0.87	1.29	0.24	3.95	2.51	2.73	0.00	-
YoY %	-32.56%	437.50%	-93.92%	57.37%	-8.06%	0.00%	-	-
Horiz. %	31.87%	47.25%	8.79%	144.69%	91.94%	100.00%	-	-
P/NAPS	8.82	9.12	14.06	2.72	2.39	1.27	3.75	15.31%
YoY %	-3.29%	-35.14%	416.91%	13.81%	88.19%	-66.13%	-	-
Horiz. %	235.20%	243.20%	374.93%	72.53%	63.73%	33.87%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	30/10/06	25/10/05	26/10/04	31/10/03	29/10/02	29/10/01	20/10/00	-
Price	1.55	1.30	2.30	3.30	2.45	1.75	3.50	-
P/RPS	6.10	5.12	8.61	1.19	0.91	0.76	1.33	28.88%
YoY %	19.14%	-40.53%	623.53%	30.77%	19.74%	-42.86%	-	-
Horiz. %	458.65%	384.96%	647.37%	89.47%	68.42%	57.14%	100.00%	-
P/EPS	66.19	65.42	95.63	16.59	10.71	5.72	6.28	48.04%
YoY %	1.18%	-31.59%	476.43%	54.90%	87.24%	-8.92%	-	-
Horiz. %	1,053.98%	1,041.72%	1,522.77%	264.17%	170.54%	91.08%	100.00%	-
EY	1.51	1.53	1.05	6.03	9.34	17.48	15.92	-32.45%
YoY %	-1.31%	45.71%	-82.59%	-35.44%	-46.57%	9.80%	-	-
Horiz. %	9.48%	9.61%	6.60%	37.88%	58.67%	109.80%	100.00%	-
DY	0.84	1.54	0.23	3.25	2.45	3.04	0.00	-
YoY %	-45.45%	569.57%	-92.92%	32.65%	-19.41%	0.00%	-	-
Horiz. %	27.63%	50.66%	7.57%	106.91%	80.59%	100.00%	-	-
P/NAPS	9.12	7.65	14.38	3.30	2.45	1.14	3.50	17.29%
YoY %	19.22%	-46.80%	335.76%	34.69%	114.91%	-67.43%	-	-
Horiz. %	260.57%	218.57%	410.86%	94.29%	70.00%	32.57%	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