[GTRONIC] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

29-Oct-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 1.96%

YoY- 44.39%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	245,836	356,361	343,609	328,258	262,266	280,534	270,744	-1.59%
YoY %	-31.01%	3.71%	4.68%	25.16%	-6.51%	3.62%	-	-
Horiz. %	90.80%	131.62%	126.91%	121.24%	96.87%	103.62%	100.00%	-
PBT	43,023	79,866	74,691	58,402	43,148	35,869	31,182	5.50%
YoY %	-46.13%	6.93%	27.89%	35.35%	20.29%	15.03%	-	-
Horiz. %	137.97%	256.13%	239.53%	187.29%	138.37%	115.03%	100.00%	-
Tax	-7,927	-8,988	-12,502	-7,659	-8,005	-6,861	-2,781	19.05%
YoY %	11.80%	28.11%	-63.23%	4.32%	-16.67%	-146.71%	-	-
Horiz. %	285.04%	323.19%	449.55%	275.40%	287.85%	246.71%	100.00%	-
NP	35,096	70,878	62,189	50,743	35,143	29,008	28,401	3.58%
YoY %	-50.48%	13.97%	22.56%	44.39%	21.15%	2.14%	-	-
Horiz. %	123.57%	249.56%	218.97%	178.67%	123.74%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,096	72,038	62,127	50,743	35,143	29,008	28,401	3.58%
YoY %	-51.28%	15.95%	22.43%	44.39%	21.15%	2.14%	-	-
Horiz. %	123.57%	253.65%	218.75%	178.67%	123.74%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.43%	11.25%	16.74%	13.11%	18.55%	19.13%	8.92%	-
YoY %	63.82%	-32.80%	27.69%	-29.33%	-3.03%	114.46%	-	-
Horiz. %	206.61%	126.12%	187.67%	146.97%	207.96%	214.46%	100.00%	-
Total Cost	210,740	285,483	281,420	277,515	227,123	251,526	242,343	-2.29%
YoY %	-26.18%	1.44%	1.41%	22.19%	-9.70%	3.79%	-	-
Horiz. %	86.96%	117.80%	116.12%	114.51%	93.72%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,630	359,347	297,236	283,876	266,474	252,451	238,183	2.82%
YoY %	-21.63%	20.90%	4.71%	6.53%	5.55%	5.99%	-	-
Horiz. %	118.24%	150.87%	124.79%	119.18%	111.88%	105.99%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	59,122	68,920	61,623	60,055	10,677	24,312	22,827	17.17%
YoY %	-14.22%	11.84%	2.61%	462.47%	-56.08%	6.51%	-	-
Horiz. %	259.00%	301.92%	269.96%	263.09%	46.77%	106.51%	100.00%	-
Div Payout %	168.46%	95.67%	99.19%	118.35%	30.38%	83.81%	80.37%	-
YoY %	76.08%	-3.55%	-16.19%	289.57%	-63.75%	4.28%	-	-
Horiz. %	209.61%	119.04%	123.42%	147.26%	37.80%	104.28%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	281,630	359,347	297,236	283,876	266,474	252,451	238,183	2.82%
YoY %	-21.63%	20.90%	4.71%	6.53%	5.55%	5.99%	-	-
Horiz. %	118.24%	150.87%	124.79%	119.18%	111.88%	105.99%	100.00%	-
NOSH	281,630	323,736	280,412	275,607	269,166	265,738	264,648	1.04%
YoY %	-13.01%	15.45%	1.74%	2.39%	1.29%	0.41%	-	-
Horiz. %	106.42%	122.33%	105.96%	104.14%	101.71%	100.41%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	14.28%	19.89%	18.10%	15.46%	13.40%	10.34%	10.49%	-
YoY %	-28.21%	9.89%	17.08%	15.37%	29.59%	-1.43%	-	-
Horiz. %	136.13%	189.61%	172.55%	147.38%	127.74%	98.57%	100.00%	-
ROE	12.46%	20.05%	20.90%	17.88%	13.19%	11.49%	11.92%	-
YoY %	-37.86%	-4.07%	16.89%	35.56%	14.80%	-3.61%	-	-
Horiz. %	104.53%	168.20%	175.34%	150.00%	110.65%	96.39%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	87.29	110.08	122.54	119.10	97.44	105.57	102.30	-2.60%
YoY %	-20.70%	-10.17%	2.89%	22.23%	-7.70%	3.20%	-	-
Horiz. %	85.33%	107.61%	119.78%	116.42%	95.25%	103.20%	100.00%	-
EPS	12.46	22.25	22.16	18.41	13.06	10.92	10.73	2.52%
YoY %	-44.00%	0.41%	20.37%	40.96%	19.60%	1.77%	-	-
Horiz. %	116.12%	207.36%	206.52%	171.58%	121.71%	101.77%	100.00%	-
DPS	20.99	21.29	22.00	21.79	4.00	9.15	8.65	15.90%
YoY %	-1.41%	-3.23%	0.96%	444.75%	-56.28%	5.78%	-	-
Horiz. %	242.66%	246.13%	254.34%	251.91%	46.24%	105.78%	100.00%	-
NAPS	1.00	1.11	1.06	1.03	0.99	0.95	0.90	1.76%
YoY %	-9.91%	4.72%	2.91%	4.04%	4.21%	5.56%	-	-
Horiz. %	111.11%	123.33%	117.78%	114.44%	110.00%	105.56%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 275,607
RPS	36.40	52.76	50.88	48.60	38.83	41.54	40.09	-1.59%
YoY %	-31.01%	3.69%	4.69%	25.16%	-6.52%	3.62%	-	-
Horiz. %	90.80%	131.60%	126.91%	121.23%	96.86%	103.62%	100.00%	-
EPS	5.20	10.67	9.20	7.51	5.20	4.30	4.21	3.57%
YoY %	-51.27%	15.98%	22.50%	44.42%	20.93%	2.14%	-	-
Horiz. %	123.52%	253.44%	218.53%	178.38%	123.52%	102.14%	100.00%	-
DPS	8.75	10.20	9.12	8.89	1.58	3.60	3.38	17.16%
YoY %	-14.22%	11.84%	2.59%	462.66%	-56.11%	6.51%	-	-
Horiz. %	258.88%	301.78%	269.82%	263.02%	46.75%	106.51%	100.00%	-
NAPS	0.417	0.5321	0.4401	0.4203	0.3946	0.3738	0.3527	2.82%
YoY %	-21.63%	20.90%	4.71%	6.51%	5.56%	5.98%	-	-
Horiz. %	118.23%	150.86%	124.78%	119.17%	111.88%	105.98%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	3.65	6.25	4.68	2.91	1.47	0.93	1.12	-
P/RPS	4.18	5.68	3.82	2.44	1.51	0.88	1.09	25.08%
YoY %	-26.41%	48.69%	56.56%	61.59%	71.59%	-19.27%	-	-
Horiz. %	383.49%	521.10%	350.46%	223.85%	138.53%	80.73%	100.00%	-
P/EPS	29.29	28.09	21.12	15.81	11.26	8.52	10.44	18.74%
YoY %	4.27%	33.00%	33.59%	40.41%	32.16%	-18.39%	-	-
Horiz. %	280.56%	269.06%	202.30%	151.44%	107.85%	81.61%	100.00%	-
EY	3.41	3.56	4.73	6.33	8.88	11.74	9.58	-15.80%
YoY %	-4.21%	-24.74%	-25.28%	-28.72%	-24.36%	22.55%	-	-
Horiz. %	35.59%	37.16%	49.37%	66.08%	92.69%	122.55%	100.00%	-
DY	5.75	3.41	4.70	7.49	2.72	9.84	7.72	-4.78%
YoY %	68.62%	-27.45%	-37.25%	175.37%	-72.36%	27.46%	-	-
Horiz. %	74.48%	44.17%	60.88%	97.02%	35.23%	127.46%	100.00%	-
P/NAPS	3.65	5.63	4.42	2.83	1.48	0.98	1.24	19.69%
YoY %	-35.17%	27.38%	56.18%	91.22%	51.02%	-20.97%	-	-
Horiz. %	294.35%	454.03%	356.45%	228.23%	119.35%	79.03%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	25/10/16	27/10/15	28/10/14	29/10/13	30/10/12	25/10/11	26/10/10	-
Price	3.56	6.11	4.24	3.14	1.50	0.90	1.18	-
P/RPS	4.08	5.55	3.46	2.64	1.54	0.85	1.15	23.47%
YoY %	-26.49%	60.40%	31.06%	71.43%	81.18%	-26.09%	-	-
Horiz. %	354.78%	482.61%	300.87%	229.57%	133.91%	73.91%	100.00%	-
P/EPS	28.57	27.46	19.14	17.05	11.49	8.24	11.00	17.22%
YoY %	4.04%	43.47%	12.26%	48.39%	39.44%	-25.09%	-	-
Horiz. %	259.73%	249.64%	174.00%	155.00%	104.45%	74.91%	100.00%	-
EY	3.50	3.64	5.23	5.86	8.70	12.13	9.09	-14.69%
YoY %	-3.85%	-30.40%	-10.75%	-32.64%	-28.28%	33.44%	-	-
Horiz. %	38.50%	40.04%	57.54%	64.47%	95.71%	133.44%	100.00%	-
DY	5.90	3.48	5.19	6.94	2.67	10.17	7.33	-3.54%
YoY %	69.54%	-32.95%	-25.22%	159.93%	-73.75%	38.74%	-	-
Horiz. %	80.49%	47.48%	70.80%	94.68%	36.43%	138.74%	100.00%	-
P/NAPS	3.56	5.50	4.00	3.05	1.52	0.95	1.31	18.11%
YoY %	-35.27%	37.50%	31.15%	100.66%	60.00%	-27.48%	-	-
Horiz. %	271.76%	419.85%	305.34%	232.82%	116.03%	72.52%	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