[GTRONIC] YoY TTM Result on 30-Sep-2011 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Oct-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -3.08%

YoY- 2.14%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	343,609	328,258	262,266	280,534	270,744	213,368	302,032	2.17%
YoY %	4.68%	25.16%	-6.51%	3.62%	26.89%	-29.36%	-	-
Horiz. %	113.77%	108.68%	86.83%	92.88%	89.64%	70.64%	100.00%	-
PBT	74,691	58,402	43,148	35,869	31,182	17,813	34,045	13.98%
YoY %	27.89%	35.35%	20.29%	15.03%	75.05%	-47.68%	-	-
Horiz. %	219.39%	171.54%	126.74%	105.36%	91.59%	52.32%	100.00%	-
Tax	-12,502	-7,659	-8,005	-6,861	-2,781	-6,234	-5,737	13.85%
YoY %	-63.23%	4.32%	-16.67%	-146.71%	55.39%	-8.66%	-	-
Horiz. %	217.92%	133.50%	139.53%	119.59%	48.47%	108.66%	100.00%	-
NP	62,189	50,743	35,143	29,008	28,401	11,579	28,308	14.00%
YoY %	22.56%	44.39%	21.15%	2.14%	145.28%	-59.10%	-	-
Horiz. %	219.69%	179.25%	124.15%	102.47%	100.33%	40.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,127	50,743	35,143	29,008	28,401	11,579	28,308	13.99%
YoY %	22.43%	44.39%	21.15%	2.14%	145.28%	-59.10%	-	-
Horiz. %	219.47%	179.25%	124.15%	102.47%	100.33%	40.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.74%	13.11%	18.55%	19.13%	8.92%	35.00%	16.85%	-
YoY %	27.69%	-29.33%	-3.03%	114.46%	-74.51%	107.72%	-	-
Horiz. %	99.35%	77.80%	110.09%	113.53%	52.94%	207.72%	100.00%	-
Total Cost	281,420	277,515	227,123	251,526	242,343	201,789	273,724	0.46%
YoY %	1.41%	22.19%	-9.70%	3.79%	20.10%	-26.28%	-	-
Horiz. %	102.81%	101.38%	82.98%	91.89%	88.54%	73.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,236	283,876	266,474	252,451	238,183	225,908	234,920	3.99%
YoY %	4.71%	6.53%	5.55%	5.99%	5.43%	-3.84%	-	-
Horiz. %	126.53%	120.84%	113.43%	107.46%	101.39%	96.16%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	61,623	60,055	10,677	24,312	22,827	12,953	36,710	9.01%
YoY %	2.61%	462.47%	-56.08%	6.51%	76.23%	-64.72%	-	-
Horiz. %	167.86%	163.59%	29.08%	66.23%	62.18%	35.28%	100.00%	-
Div Payout %	99.19%	118.35%	30.38%	83.81%	80.37%	111.87%	129.68%	-
YoY %	-16.19%	289.57%	-63.75%	4.28%	-28.16%	-13.73%	-	-
Horiz. %	76.49%	91.26%	23.43%	64.63%	61.98%	86.27%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	297,236	283,876	266,474	252,451	238,183	225,908	234,920	3.99%
YoY %	4.71%	6.53%	5.55%	5.99%	5.43%	-3.84%	-	-
Horiz. %	126.53%	120.84%	113.43%	107.46%	101.39%	96.16%	100.00%	-
NOSH	280,412	275,607	269,166	265,738	264,648	262,683	1,305,116	-22.59%
YoY %	1.74%	2.39%	1.29%	0.41%	0.75%	-79.87%	-	-
Horiz. %	21.49%	21.12%	20.62%	20.36%	20.28%	20.13%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	18.10%	15.46%	13.40%	10.34%	10.49%	5.43%	9.37%	-
YoY %	17.08%	15.37%	29.59%	-1.43%	93.19%	-42.05%	-	-
Horiz. %	193.17%	164.99%	143.01%	110.35%	111.95%	57.95%	100.00%	-
ROE	20.90%	17.88%	13.19%	11.49%	11.92%	5.13%	12.05%	-
YoY %	16.89%	35.56%	14.80%	-3.61%	132.36%	-57.43%	-	-
Horiz. %	173.44%	148.38%	109.46%	95.35%	98.92%	42.57%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	122.54	119.10	97.44	105.57	102.30	81.23	23.14	32.00%
YoY %	2.89%	22.23%	-7.70%	3.20%	25.94%	251.04%	-	-
Horiz. %	529.56%	514.69%	421.09%	456.22%	442.09%	351.04%	100.00%	-
EPS	22.16	18.41	13.06	10.92	10.73	4.41	2.17	47.26%
YoY %	20.37%	40.96%	19.60%	1.77%	143.31%	103.23%	-	-
Horiz. %	1,021.20%	848.39%	601.84%	503.23%	494.47%	203.23%	100.00%	-
DPS	22.00	21.79	4.00	9.15	8.65	4.93	2.80	40.97%
YoY %	0.96%	444.75%	-56.28%	5.78%	75.46%	76.07%	-	-
Horiz. %	785.71%	778.21%	142.86%	326.79%	308.93%	176.07%	100.00%	-
NAPS	1.06	1.03	0.99	0.95	0.90	0.86	0.18	34.36%
YoY %	2.91%	4.04%	4.21%	5.56%	4.65%	377.78%	-	-
Horiz. %	588.89%	572.22%	550.00%	527.78%	500.00%	477.78%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 265,738
RPS	50.92	48.64	38.87	41.57	40.12	31.62	44.76	2.17%
YoY %	4.69%	25.14%	-6.50%	3.61%	26.88%	-29.36%	-	-
Horiz. %	113.76%	108.67%	86.84%	92.87%	89.63%	70.64%	100.00%	-
EPS	9.21	7.52	5.21	4.30	4.21	1.72	4.19	14.02%
YoY %	22.47%	44.34%	21.16%	2.14%	144.77%	-58.95%	-	-
Horiz. %	219.81%	179.47%	124.34%	102.63%	100.48%	41.05%	100.00%	-
DPS	9.13	8.90	1.58	3.60	3.38	1.92	5.44	9.00%
YoY %	2.58%	463.29%	-56.11%	6.51%	76.04%	-64.71%	-	-
Horiz. %	167.83%	163.60%	29.04%	66.18%	62.13%	35.29%	100.00%	-
NAPS	0.4405	0.4207	0.3949	0.3741	0.353	0.3348	0.3481	3.99%
YoY %	4.71%	6.53%	5.56%	5.98%	5.44%	-3.82%	-	-
Horiz. %	126.54%	120.86%	113.44%	107.47%	101.41%	96.18%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	4.68	2.91	1.47	0.93	1.12	0.81	1.00	-
P/RPS	3.82	2.44	1.51	0.88	1.09	1.00	4.32	-2.02%
YoY %	56.56%	61.59%	71.59%	-19.27%	9.00%	-76.85%	-	-
Horiz. %	88.43%	56.48%	34.95%	20.37%	25.23%	23.15%	100.00%	-
P/EPS	21.12	15.81	11.26	8.52	10.44	18.38	46.10	-12.19%
YoY %	33.59%	40.41%	32.16%	-18.39%	-43.20%	-60.13%	-	-
Horiz. %	45.81%	34.30%	24.43%	18.48%	22.65%	39.87%	100.00%	-
EY	4.73	6.33	8.88	11.74	9.58	5.44	2.17	13.86%
YoY %	-25.28%	-28.72%	-24.36%	22.55%	76.10%	150.69%	-	-
Horiz. %	217.97%	291.71%	409.22%	541.01%	441.47%	250.69%	100.00%	-
DY	4.70	7.49	2.72	9.84	7.72	6.09	2.80	9.01%
YoY %	-37.25%	175.37%	-72.36%	27.46%	26.77%	117.50%	-	-
Horiz. %	167.86%	267.50%	97.14%	351.43%	275.71%	217.50%	100.00%	-
P/NAPS	4.42	2.83	1.48	0.98	1.24	0.94	5.56	-3.75%
YoY %	56.18%	91.22%	51.02%	-20.97%	31.91%	-83.09%	-	-
Horiz. %	79.50%	50.90%	26.62%	17.63%	22.30%	16.91%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	28/10/14	29/10/13	30/10/12	25/10/11	26/10/10	27/10/09	28/10/08	-
Price	4.24	3.14	1.50	0.90	1.18	0.87	0.73	-
P/RPS	3.46	2.64	1.54	0.85	1.15	1.07	3.15	1.57%
YoY %	31.06%	71.43%	81.18%	-26.09%	7.48%	-66.03%	-	-
Horiz. %	109.84%	83.81%	48.89%	26.98%	36.51%	33.97%	100.00%	-
P/EPS	19.14	17.05	11.49	8.24	11.00	19.74	33.66	-8.97%
YoY %	12.26%	48.39%	39.44%	-25.09%	-44.28%	-41.35%	-	-
Horiz. %	56.86%	50.65%	34.14%	24.48%	32.68%	58.65%	100.00%	-
EY	5.23	5.86	8.70	12.13	9.09	5.07	2.97	9.88%
YoY %	-10.75%	-32.64%	-28.28%	33.44%	79.29%	70.71%	-	-
Horiz. %	176.09%	197.31%	292.93%	408.42%	306.06%	170.71%	100.00%	-
DY	5.19	6.94	2.67	10.17	7.33	5.67	3.84	5.14%
YoY %	-25.22%	159.93%	-73.75%	38.74%	29.28%	47.66%	-	-
Horiz. %	135.16%	180.73%	69.53%	264.84%	190.89%	147.66%	100.00%	-
P/NAPS	4.00	3.05	1.52	0.95	1.31	1.01	4.06	-0.24%
YoY %	31.15%	100.66%	60.00%	-27.48%	29.70%	-75.12%	-	-
Horiz. %	98.52%	75.12%	37.44%	23.40%	32.27%	24.88%	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