[GTRONIC] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 4.1%

YoY- -59.1%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	262,266	280,534	270,744	213,368	302,032	304,846	332,664	-3.88%
YoY %	-6.51%	3.62%	26.89%	-29.36%	-0.92%	-8.36%	-	-
Horiz. %	78.84%	84.33%	81.39%	64.14%	90.79%	91.64%	100.00%	-
PBT	43,148	35,869	31,182	17,813	34,045	42,861	37,086	2.55%
YoY %	20.29%	15.03%	75.05%	-47.68%	-20.57%	15.57%	-	-
Horiz. %	116.35%	96.72%	84.08%	48.03%	91.80%	115.57%	100.00%	-
Tax	-8,005	-6,861	-2,781	-6,234	-5,737	-13,875	-6,451	3.65%
YoY %	-16.67%	-146.71%	55.39%	-8.66%	58.65%	-115.08%	-	-
Horiz. %	124.09%	106.36%	43.11%	96.64%	88.93%	215.08%	100.00%	-
NP	35,143	29,008	28,401	11,579	28,308	28,986	30,635	2.31%
YoY %	21.15%	2.14%	145.28%	-59.10%	-2.34%	-5.38%	-	-
Horiz. %	114.72%	94.69%	92.71%	37.80%	92.40%	94.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,143	29,008	28,401	11,579	28,308	28,986	30,635	2.31%
YoY %	21.15%	2.14%	145.28%	-59.10%	-2.34%	-5.38%	-	-
Horiz. %	114.72%	94.69%	92.71%	37.80%	92.40%	94.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.55%	19.13%	8.92%	35.00%	16.85%	32.37%	17.39%	-
YoY %	-3.03%	114.46%	-74.51%	107.72%	-47.95%	86.14%	-	-
Horiz. %	106.67%	110.01%	51.29%	201.27%	96.89%	186.14%	100.00%	-
Total Cost	227,123	251,526	242,343	201,789	273,724	275,860	302,029	-4.63%
YoY %	-9.70%	3.79%	20.10%	-26.28%	-0.77%	-8.66%	-	-
Horiz. %	75.20%	83.28%	80.24%	66.81%	90.63%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,474	252,451	238,183	225,908	234,920	237,028	222,412	3.05%
YoY %	5.55%	5.99%	5.43%	-3.84%	-0.89%	6.57%	-	-
Horiz. %	119.81%	113.51%	107.09%	101.57%	105.62%	106.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	10,677	24,312	22,827	12,953	36,710	30,285	17,004	-7.45%
YoY %	-56.08%	6.51%	76.23%	-64.72%	21.22%	78.11%	-	-
Horiz. %	62.79%	142.98%	134.24%	76.18%	215.89%	178.11%	100.00%	-
Div Payout %	30.38%	83.81%	80.37%	111.87%	129.68%	104.48%	55.51%	-
YoY %	-63.75%	4.28%	-28.16%	-13.73%	24.12%	88.22%	-	-
Horiz. %	54.73%	150.98%	144.78%	201.53%	233.62%	188.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	266,474	252,451	238,183	225,908	234,920	237,028	222,412	3.05%
YoY %	5.55%	5.99%	5.43%	-3.84%	-0.89%	6.57%	-	-
Horiz. %	119.81%	113.51%	107.09%	101.57%	105.62%	106.57%	100.00%	-
NOSH	269,166	265,738	264,648	262,683	1,305,116	1,316,825	1,308,307	-23.14%
YoY %	1.29%	0.41%	0.75%	-79.87%	-0.89%	0.65%	-	-
Horiz. %	20.57%	20.31%	20.23%	20.08%	99.76%	100.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	13.40%	10.34%	10.49%	5.43%	9.37%	9.51%	9.21%	-
YoY %	29.59%	-1.43%	93.19%	-42.05%	-1.47%	3.26%	-	-
Horiz. %	145.49%	112.27%	113.90%	58.96%	101.74%	103.26%	100.00%	-
ROE	13.19%	11.49%	11.92%	5.13%	12.05%	12.23%	13.77%	-
YoY %	14.80%	-3.61%	132.36%	-57.43%	-1.47%	-11.18%	-	-
Horiz. %	95.79%	83.44%	86.56%	37.25%	87.51%	88.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	97.44	105.57	102.30	81.23	23.14	23.15	25.43	25.06%
YoY %	-7.70%	3.20%	25.94%	251.04%	-0.04%	-8.97%	-	-
Horiz. %	383.17%	415.14%	402.28%	319.43%	90.99%	91.03%	100.00%	-
EPS	13.06	10.92	10.73	4.41	2.17	2.20	2.34	33.14%
YoY %	19.60%	1.77%	143.31%	103.23%	-1.36%	-5.98%	-	-
Horiz. %	558.12%	466.67%	458.55%	188.46%	92.74%	94.02%	100.00%	-
DPS	4.00	9.15	8.65	4.93	2.80	2.30	1.30	20.58%
YoY %	-56.28%	5.78%	75.46%	76.07%	21.74%	76.92%	-	-
Horiz. %	307.69%	703.85%	665.38%	379.23%	215.38%	176.92%	100.00%	-
NAPS	0.99	0.95	0.90	0.86	0.18	0.18	0.17	34.09%
YoY %	4.21%	5.56%	4.65%	377.78%	0.00%	5.88%	-	-
Horiz. %	582.35%	558.82%	529.41%	505.88%	105.88%	105.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 262,683
RPS	38.87	41.57	40.12	31.62	44.76	45.18	49.30	-3.88%
YoY %	-6.50%	3.61%	26.88%	-29.36%	-0.93%	-8.36%	-	-
Horiz. %	78.84%	84.32%	81.38%	64.14%	90.79%	91.64%	100.00%	-
EPS	5.21	4.30	4.21	1.72	4.19	4.30	4.54	2.31%
YoY %	21.16%	2.14%	144.77%	-58.95%	-2.56%	-5.29%	-	-
Horiz. %	114.76%	94.71%	92.73%	37.89%	92.29%	94.71%	100.00%	-
DPS	1.58	3.60	3.38	1.92	5.44	4.49	2.52	-7.47%
YoY %	-56.11%	6.51%	76.04%	-64.71%	21.16%	78.17%	-	-
Horiz. %	62.70%	142.86%	134.13%	76.19%	215.87%	178.17%	100.00%	-
NAPS	0.3949	0.3741	0.353	0.3348	0.3481	0.3513	0.3296	3.05%
YoY %	5.56%	5.98%	5.44%	-3.82%	-0.91%	6.58%	-	-
Horiz. %	119.81%	113.50%	107.10%	101.58%	105.61%	106.58%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.47	0.93	1.12	0.81	1.00	1.40	1.50	-
P/RPS	1.51	0.88	1.09	1.00	4.32	6.05	5.90	-20.30%
YoY %	71.59%	-19.27%	9.00%	-76.85%	-28.60%	2.54%	-	-
Horiz. %	25.59%	14.92%	18.47%	16.95%	73.22%	102.54%	100.00%	-
P/EPS	11.26	8.52	10.44	18.38	46.10	63.60	64.06	-25.13%
YoY %	32.16%	-18.39%	-43.20%	-60.13%	-27.52%	-0.72%	-	-
Horiz. %	17.58%	13.30%	16.30%	28.69%	71.96%	99.28%	100.00%	-
EY	8.88	11.74	9.58	5.44	2.17	1.57	1.56	33.58%
YoY %	-24.36%	22.55%	76.10%	150.69%	38.22%	0.64%	-	-
Horiz. %	569.23%	752.56%	614.10%	348.72%	139.10%	100.64%	100.00%	-
DY	2.72	9.84	7.72	6.09	2.80	1.64	0.87	20.90%
YoY %	-72.36%	27.46%	26.77%	117.50%	70.73%	88.51%	-	-
Horiz. %	312.64%	1,131.03%	887.36%	700.00%	321.84%	188.51%	100.00%	-
P/NAPS	1.48	0.98	1.24	0.94	5.56	7.78	8.82	-25.71%
YoY %	51.02%	-20.97%	31.91%	-83.09%	-28.53%	-11.79%	-	-
Horiz. %	16.78%	11.11%	14.06%	10.66%	63.04%	88.21%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/10/12	25/10/11	26/10/10	27/10/09	28/10/08	30/10/07	30/10/06	-
Price	1.50	0.90	1.18	0.87	0.73	1.42	1.55	-
P/RPS	1.54	0.85	1.15	1.07	3.15	6.13	6.10	-20.48%
YoY %	81.18%	-26.09%	7.48%	-66.03%	-48.61%	0.49%	-	-
Horiz. %	25.25%	13.93%	18.85%	17.54%	51.64%	100.49%	100.00%	-
P/EPS	11.49	8.24	11.00	19.74	33.66	64.51	66.19	-25.29%
YoY %	39.44%	-25.09%	-44.28%	-41.35%	-47.82%	-2.54%	-	-
Horiz. %	17.36%	12.45%	16.62%	29.82%	50.85%	97.46%	100.00%	-
EY	8.70	12.13	9.09	5.07	2.97	1.55	1.51	33.85%
YoY %	-28.28%	33.44%	79.29%	70.71%	91.61%	2.65%	-	-
Horiz. %	576.16%	803.31%	601.99%	335.76%	196.69%	102.65%	100.00%	-
DY	2.67	10.17	7.33	5.67	3.84	1.62	0.84	21.23%
YoY %	-73.75%	38.74%	29.28%	47.66%	137.04%	92.86%	-	-
Horiz. %	317.86%	1,210.71%	872.62%	675.00%	457.14%	192.86%	100.00%	-
P/NAPS	1.52	0.95	1.31	1.01	4.06	7.89	9.12	-25.79%
YoY %	60.00%	-27.48%	29.70%	-75.12%	-48.54%	-13.49%	-	-
Horiz. %	16.67%	10.42%	14.36%	11.07%	44.52%	86.51%	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