[GTRONIC] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -0.71%

YoY- -5.38%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	270,744	213,368	302,032	304,846	332,664	332,122	347,636	-4.07%
YoY %	26.89%	-29.36%	-0.92%	-8.36%	0.16%	-4.46%	-	-
Horiz. %	77.88%	61.38%	86.88%	87.69%	95.69%	95.54%	100.00%	-
PBT	31,182	17,813	34,045	42,861	37,086	29,230	33,935	-1.39%
YoY %	75.05%	-47.68%	-20.57%	15.57%	26.88%	-13.86%	-	-
Horiz. %	91.89%	52.49%	100.32%	126.30%	109.29%	86.14%	100.00%	-
Tax	-2,781	-6,234	-5,737	-13,875	-6,451	-3,232	-2,622	0.98%
YoY %	55.39%	-8.66%	58.65%	-115.08%	-99.60%	-23.26%	-	-
Horiz. %	106.06%	237.76%	218.80%	529.18%	246.03%	123.26%	100.00%	-
NP	28,401	11,579	28,308	28,986	30,635	25,998	31,313	-1.61%
YoY %	145.28%	-59.10%	-2.34%	-5.38%	17.84%	-16.97%	-	-
Horiz. %	90.70%	36.98%	90.40%	92.57%	97.83%	83.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,401	11,579	28,308	28,986	30,635	25,998	31,313	-1.61%
YoY %	145.28%	-59.10%	-2.34%	-5.38%	17.84%	-16.97%	-	-
Horiz. %	90.70%	36.98%	90.40%	92.57%	97.83%	83.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.92%	35.00%	16.85%	32.37%	17.39%	11.06%	7.73%	-
YoY %	-74.51%	107.72%	-47.95%	86.14%	57.23%	43.08%	-	-
Horiz. %	115.39%	452.78%	217.98%	418.76%	224.97%	143.08%	100.00%	-
Total Cost	242,343	201,789	273,724	275,860	302,029	306,124	316,323	-4.34%
YoY %	20.10%	-26.28%	-0.77%	-8.66%	-1.34%	-3.22%	-	-
Horiz. %	76.61%	63.79%	86.53%	87.21%	95.48%	96.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,183	225,908	234,920	237,028	222,412	222,421	208,309	2.25%
YoY %	5.43%	-3.84%	-0.89%	6.57%	-0.00%	6.77%	-	-
Horiz. %	114.34%	108.45%	112.77%	113.79%	106.77%	106.77%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	22,827	12,953	36,710	30,285	17,004	26,084	7,036	21.66%
YoY %	76.23%	-64.72%	21.22%	78.11%	-34.81%	270.72%	-	-
Horiz. %	324.43%	184.10%	521.75%	430.43%	241.67%	370.72%	100.00%	-
Div Payout %	80.37%	111.87%	129.68%	104.48%	55.51%	100.33%	22.47%	-
YoY %	-28.16%	-13.73%	24.12%	88.22%	-44.67%	346.51%	-	-
Horiz. %	357.68%	497.86%	577.13%	464.98%	247.04%	446.51%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	238,183	225,908	234,920	237,028	222,412	222,421	208,309	2.25%
YoY %	5.43%	-3.84%	-0.89%	6.57%	-0.00%	6.77%	-	-
Horiz. %	114.34%	108.45%	112.77%	113.79%	106.77%	106.77%	100.00%	-
NOSH	264,648	262,683	1,305,116	1,316,825	1,308,307	1,308,363	1,301,935	-23.31%
YoY %	0.75%	-79.87%	-0.89%	0.65%	-0.00%	0.49%	-	-
Horiz. %	20.33%	20.18%	100.24%	101.14%	100.49%	100.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.49%	5.43%	9.37%	9.51%	9.21%	7.83%	9.01%	-
YoY %	93.19%	-42.05%	-1.47%	3.26%	17.62%	-13.10%	-	-
Horiz. %	116.43%	60.27%	104.00%	105.55%	102.22%	86.90%	100.00%	-
ROE	11.92%	5.13%	12.05%	12.23%	13.77%	11.69%	15.03%	-
YoY %	132.36%	-57.43%	-1.47%	-11.18%	17.79%	-22.22%	-	-
Horiz. %	79.31%	34.13%	80.17%	81.37%	91.62%	77.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	102.30	81.23	23.14	23.15	25.43	25.38	26.70	25.07%
YoY %	25.94%	251.04%	-0.04%	-8.97%	0.20%	-4.94%	-	-
Horiz. %	383.15%	304.23%	86.67%	86.70%	95.24%	95.06%	100.00%	-
EPS	10.73	4.41	2.17	2.20	2.34	1.99	2.41	28.24%
YoY %	143.31%	103.23%	-1.36%	-5.98%	17.59%	-17.43%	-	-
Horiz. %	445.23%	182.99%	90.04%	91.29%	97.10%	82.57%	100.00%	-
DPS	8.65	4.93	2.80	2.30	1.30	2.00	0.54	58.73%
YoY %	75.46%	76.07%	21.74%	76.92%	-35.00%	270.37%	-	-
Horiz. %	1,601.85%	912.96%	518.52%	425.93%	240.74%	370.37%	100.00%	-
NAPS	0.90	0.86	0.18	0.18	0.17	0.17	0.16	33.34%
YoY %	4.65%	377.78%	0.00%	5.88%	0.00%	6.25%	-	-
Horiz. %	562.50%	537.50%	112.50%	112.50%	106.25%	106.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,316,825
RPS	40.10	31.60	44.73	45.15	49.27	49.18	51.48	-4.07%
YoY %	26.90%	-29.35%	-0.93%	-8.36%	0.18%	-4.47%	-	-
Horiz. %	77.89%	61.38%	86.89%	87.70%	95.71%	95.53%	100.00%	-
EPS	4.21	1.71	4.19	4.29	4.54	3.85	4.64	-1.60%
YoY %	146.20%	-59.19%	-2.33%	-5.51%	17.92%	-17.03%	-	-
Horiz. %	90.73%	36.85%	90.30%	92.46%	97.84%	82.97%	100.00%	-
DPS	3.38	1.92	5.44	4.49	2.52	3.86	1.04	21.69%
YoY %	76.04%	-64.71%	21.16%	78.17%	-34.72%	271.15%	-	-
Horiz. %	325.00%	184.62%	523.08%	431.73%	242.31%	371.15%	100.00%	-
NAPS	0.3527	0.3346	0.3479	0.351	0.3294	0.3294	0.3085	2.25%
YoY %	5.41%	-3.82%	-0.88%	6.56%	0.00%	6.77%	-	-
Horiz. %	114.33%	108.46%	112.77%	113.78%	106.77%	106.77%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.12	0.81	1.00	1.40	1.50	1.55	2.25	-
P/RPS	1.09	1.00	4.32	6.05	5.90	6.11	8.43	-28.87%
YoY %	9.00%	-76.85%	-28.60%	2.54%	-3.44%	-27.52%	-	-
Horiz. %	12.93%	11.86%	51.25%	71.77%	69.99%	72.48%	100.00%	-
P/EPS	10.44	18.38	46.10	63.60	64.06	78.00	93.55	-30.60%
YoY %	-43.20%	-60.13%	-27.52%	-0.72%	-17.87%	-16.62%	-	-
Horiz. %	11.16%	19.65%	49.28%	67.99%	68.48%	83.38%	100.00%	-
EY	9.58	5.44	2.17	1.57	1.56	1.28	1.07	44.07%
YoY %	76.10%	150.69%	38.22%	0.64%	21.88%	19.63%	-	-
Horiz. %	895.33%	508.41%	202.80%	146.73%	145.79%	119.63%	100.00%	-
DY	7.72	6.09	2.80	1.64	0.87	1.29	0.24	78.28%
YoY %	26.77%	117.50%	70.73%	88.51%	-32.56%	437.50%	-	-
Horiz. %	3,216.67%	2,537.50%	1,166.67%	683.33%	362.50%	537.50%	100.00%	-
P/NAPS	1.24	0.94	5.56	7.78	8.82	9.12	14.06	-33.27%
YoY %	31.91%	-83.09%	-28.53%	-11.79%	-3.29%	-35.14%	-	-
Horiz. %	8.82%	6.69%	39.54%	55.33%	62.73%	64.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/10/10	27/10/09	28/10/08	30/10/07	30/10/06	25/10/05	26/10/04	-
Price	1.18	0.87	0.73	1.42	1.55	1.30	2.30	-
P/RPS	1.15	1.07	3.15	6.13	6.10	5.12	8.61	-28.49%
YoY %	7.48%	-66.03%	-48.61%	0.49%	19.14%	-40.53%	-	-
Horiz. %	13.36%	12.43%	36.59%	71.20%	70.85%	59.47%	100.00%	-
P/EPS	11.00	19.74	33.66	64.51	66.19	65.42	95.63	-30.25%
YoY %	-44.28%	-41.35%	-47.82%	-2.54%	1.18%	-31.59%	-	-
Horiz. %	11.50%	20.64%	35.20%	67.46%	69.21%	68.41%	100.00%	-
EY	9.09	5.07	2.97	1.55	1.51	1.53	1.05	43.27%
YoY %	79.29%	70.71%	91.61%	2.65%	-1.31%	45.71%	-	-
Horiz. %	865.71%	482.86%	282.86%	147.62%	143.81%	145.71%	100.00%	-
DY	7.33	5.67	3.84	1.62	0.84	1.54	0.23	78.01%
YoY %	29.28%	47.66%	137.04%	92.86%	-45.45%	569.57%	-	-
Horiz. %	3,186.96%	2,465.22%	1,669.57%	704.35%	365.22%	669.57%	100.00%	-
P/NAPS	1.31	1.01	4.06	7.89	9.12	7.65	14.38	-32.90%
YoY %	29.70%	-75.12%	-48.54%	-13.49%	19.22%	-46.80%	-	-
Horiz. %	9.11%	7.02%	28.23%	54.87%	63.42%	53.20%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

988

HLIND

HONG LEONG INDUSTRIES BHD

908

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

440

JCY

JCY INTERNATIONAL BERHAD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

GENTING

GENTING BHD

378

UCHITEC

UCHI TECHNOLOGIES BHD

355

GENM

GENTING MALAYSIA BERHAD

295

MAYBANK

MALAYAN BANKING BHD

293

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More