[GTRONIC] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 37.35%

YoY- 47.41%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	310,341	254,728	286,031	239,629	240,707	319,757	312,209	-0.09%
YoY %	21.83%	-10.94%	19.36%	-0.45%	-24.72%	2.42%	-	-
Horiz. %	99.40%	81.59%	91.62%	76.75%	77.10%	102.42%	100.00%	-
PBT	53,290	30,165	37,899	24,378	22,482	37,587	41,588	4.21%
YoY %	76.66%	-20.41%	55.46%	8.43%	-40.19%	-9.62%	-	-
Horiz. %	128.14%	72.53%	91.13%	58.62%	54.06%	90.38%	100.00%	-
Tax	-7,945	-3,701	-7,897	-2,511	-7,648	-6,942	-11,437	-5.88%
YoY %	-114.67%	53.13%	-214.50%	67.17%	-10.17%	39.30%	-	-
Horiz. %	69.47%	32.36%	69.05%	21.96%	66.87%	60.70%	100.00%	-
NP	45,345	26,464	30,002	21,867	14,834	30,645	30,151	7.03%
YoY %	71.35%	-11.79%	37.20%	47.41%	-51.59%	1.64%	-	-
Horiz. %	150.39%	87.77%	99.51%	72.52%	49.20%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,345	26,464	30,002	21,867	14,834	30,645	30,151	7.03%
YoY %	71.35%	-11.79%	37.20%	47.41%	-51.59%	1.64%	-	-
Horiz. %	150.39%	87.77%	99.51%	72.52%	49.20%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.91%	12.27%	20.84%	10.30%	34.02%	18.47%	27.50%	-
YoY %	21.52%	-41.12%	102.33%	-69.72%	84.19%	-32.84%	-	-
Horiz. %	54.22%	44.62%	75.78%	37.45%	123.71%	67.16%	100.00%	-
Total Cost	264,996	228,264	256,029	217,762	225,873	289,112	282,058	-1.03%
YoY %	16.09%	-10.84%	17.57%	-3.59%	-21.87%	2.50%	-	-
Horiz. %	93.95%	80.93%	90.77%	77.20%	80.08%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	259,658	246,767	246,911	226,995	214,199	224,714	221,100	2.71%
YoY %	5.22%	-0.06%	8.77%	5.97%	-4.68%	1.63%	-	-
Horiz. %	117.44%	111.61%	111.67%	102.67%	96.88%	101.63%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	35,250	23,964	20,685	21,021	26,100	36,851	22,193	8.00%
YoY %	47.10%	15.85%	-1.60%	-19.46%	-29.17%	66.05%	-	-
Horiz. %	158.83%	107.98%	93.21%	94.72%	117.60%	166.05%	100.00%	-
Div Payout %	77.74%	90.56%	68.95%	96.13%	175.95%	120.25%	73.61%	-
YoY %	-14.16%	31.34%	-28.27%	-45.37%	46.32%	63.36%	-	-
Horiz. %	105.61%	123.03%	93.67%	130.59%	239.03%	163.36%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	259,658	246,767	246,911	226,995	214,199	224,714	221,100	2.71%
YoY %	5.22%	-0.06%	8.77%	5.97%	-4.68%	1.63%	-	-
Horiz. %	117.44%	111.61%	111.67%	102.67%	96.88%	101.63%	100.00%	-
NOSH	273,324	268,225	265,495	263,948	255,000	1,321,851	1,300,588	-22.87%
YoY %	1.90%	1.03%	0.59%	3.51%	-80.71%	1.63%	-	-
Horiz. %	21.02%	20.62%	20.41%	20.29%	19.61%	101.63%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	14.61%	10.39%	10.49%	9.13%	6.16%	9.58%	9.66%	-
YoY %	40.62%	-0.95%	14.90%	48.21%	-35.70%	-0.83%	-	-
Horiz. %	151.24%	107.56%	108.59%	94.51%	63.77%	99.17%	100.00%	-
ROE	17.46%	10.72%	12.15%	9.63%	6.93%	13.64%	13.64%	-
YoY %	62.87%	-11.77%	26.17%	38.96%	-49.19%	0.00%	-	-
Horiz. %	128.01%	78.59%	89.08%	70.60%	50.81%	100.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	113.54	94.97	107.73	90.79	94.39	24.19	24.01	29.52%
YoY %	19.55%	-11.84%	18.66%	-3.81%	290.20%	0.75%	-	-
Horiz. %	472.89%	395.54%	448.69%	378.13%	393.13%	100.75%	100.00%	-
EPS	16.59	9.87	11.30	8.28	5.82	2.32	2.32	38.75%
YoY %	68.09%	-12.65%	36.47%	42.27%	150.86%	0.00%	-	-
Horiz. %	715.09%	425.43%	487.07%	356.90%	250.86%	100.00%	100.00%	-
DPS	13.00	9.00	7.79	8.00	10.24	2.80	1.70	40.31%
YoY %	44.44%	15.53%	-2.62%	-21.88%	265.71%	64.71%	-	-
Horiz. %	764.71%	529.41%	458.24%	470.59%	602.35%	164.71%	100.00%	-
NAPS	0.95	0.92	0.93	0.86	0.84	0.17	0.17	33.17%
YoY %	3.26%	-1.08%	8.14%	2.38%	394.12%	0.00%	-	-
Horiz. %	558.82%	541.18%	547.06%	505.88%	494.12%	100.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 263,948
RPS	45.95	37.72	42.35	35.48	35.64	47.34	46.23	-0.10%
YoY %	21.82%	-10.93%	19.36%	-0.45%	-24.71%	2.40%	-	-
Horiz. %	99.39%	81.59%	91.61%	76.75%	77.09%	102.40%	100.00%	-
EPS	6.71	3.92	4.44	3.24	2.20	4.54	4.46	7.03%
YoY %	71.17%	-11.71%	37.04%	47.27%	-51.54%	1.79%	-	-
Horiz. %	150.45%	87.89%	99.55%	72.65%	49.33%	101.79%	100.00%	-
DPS	5.22	3.55	3.06	3.11	3.86	5.46	3.29	7.98%
YoY %	47.04%	16.01%	-1.61%	-19.43%	-29.30%	65.96%	-	-
Horiz. %	158.66%	107.90%	93.01%	94.53%	117.33%	165.96%	100.00%	-
NAPS	0.3845	0.3654	0.3656	0.3361	0.3172	0.3327	0.3274	2.71%
YoY %	5.23%	-0.05%	8.78%	5.96%	-4.66%	1.62%	-	-
Horiz. %	117.44%	111.61%	111.67%	102.66%	96.88%	101.62%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.76	1.11	1.09	1.39	0.49	1.05	1.62	-
P/RPS	1.55	1.17	1.01	1.53	0.52	4.34	6.75	-21.72%
YoY %	32.48%	15.84%	-33.99%	194.23%	-88.02%	-35.70%	-	-
Horiz. %	22.96%	17.33%	14.96%	22.67%	7.70%	64.30%	100.00%	-
P/EPS	10.61	11.25	9.65	16.78	8.42	45.29	69.88	-26.93%
YoY %	-5.69%	16.58%	-42.49%	99.29%	-81.41%	-35.19%	-	-
Horiz. %	15.18%	16.10%	13.81%	24.01%	12.05%	64.81%	100.00%	-
EY	9.43	8.89	10.37	5.96	11.87	2.21	1.43	36.90%
YoY %	6.07%	-14.27%	73.99%	-49.79%	437.10%	54.55%	-	-
Horiz. %	659.44%	621.68%	725.17%	416.78%	830.07%	154.55%	100.00%	-
DY	7.39	8.11	7.15	5.76	20.89	2.67	1.05	38.39%
YoY %	-8.88%	13.43%	24.13%	-72.43%	682.40%	154.29%	-	-
Horiz. %	703.81%	772.38%	680.95%	548.57%	1,989.52%	254.29%	100.00%	-
P/NAPS	1.85	1.21	1.17	1.62	0.58	6.18	9.53	-23.88%
YoY %	52.89%	3.42%	-27.78%	179.31%	-90.61%	-35.15%	-	-
Horiz. %	19.41%	12.70%	12.28%	17.00%	6.09%	64.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	30/04/13	24/04/12	26/04/11	27/04/10	28/04/09	29/04/08	24/04/07	-
Price	1.82	1.17	1.14	1.65	0.68	1.12	1.62	-
P/RPS	1.60	1.23	1.06	1.82	0.72	4.63	6.75	-21.31%
YoY %	30.08%	16.04%	-41.76%	152.78%	-84.45%	-31.41%	-	-
Horiz. %	23.70%	18.22%	15.70%	26.96%	10.67%	68.59%	100.00%	-
P/EPS	10.97	11.86	10.09	19.92	11.69	48.31	69.88	-26.53%
YoY %	-7.50%	17.54%	-49.35%	70.40%	-75.80%	-30.87%	-	-
Horiz. %	15.70%	16.97%	14.44%	28.51%	16.73%	69.13%	100.00%	-
EY	9.12	8.43	9.91	5.02	8.55	2.07	1.43	36.14%
YoY %	8.19%	-14.93%	97.41%	-41.29%	313.04%	44.76%	-	-
Horiz. %	637.76%	589.51%	693.01%	351.05%	597.90%	144.76%	100.00%	-
DY	7.14	7.69	6.83	4.85	15.05	2.50	1.05	37.60%
YoY %	-7.15%	12.59%	40.82%	-67.77%	502.00%	138.10%	-	-
Horiz. %	680.00%	732.38%	650.48%	461.90%	1,433.33%	238.10%	100.00%	-
P/NAPS	1.92	1.27	1.23	1.92	0.81	6.59	9.53	-23.41%
YoY %	51.18%	3.25%	-35.94%	137.04%	-87.71%	-30.85%	-	-
Horiz. %	20.15%	13.33%	12.91%	20.15%	8.50%	69.15%	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