[GTRONIC] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 0.93%

YoY- 37.2%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	327,370	310,341	254,728	286,031	239,629	240,707	319,757	0.39%
YoY %	5.49%	21.83%	-10.94%	19.36%	-0.45%	-24.72%	-	-
Horiz. %	102.38%	97.06%	79.66%	89.45%	74.94%	75.28%	100.00%	-
PBT	67,247	53,290	30,165	37,899	24,378	22,482	37,587	10.17%
YoY %	26.19%	76.66%	-20.41%	55.46%	8.43%	-40.19%	-	-
Horiz. %	178.91%	141.78%	80.25%	100.83%	64.86%	59.81%	100.00%	-
Tax	-10,724	-7,945	-3,701	-7,897	-2,511	-7,648	-6,942	7.51%
YoY %	-34.98%	-114.67%	53.13%	-214.50%	67.17%	-10.17%	-	-
Horiz. %	154.48%	114.45%	53.31%	113.76%	36.17%	110.17%	100.00%	-
NP	56,523	45,345	26,464	30,002	21,867	14,834	30,645	10.73%
YoY %	24.65%	71.35%	-11.79%	37.20%	47.41%	-51.59%	-	-
Horiz. %	184.44%	147.97%	86.36%	97.90%	71.36%	48.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,523	45,345	26,464	30,002	21,867	14,834	30,645	10.73%
YoY %	24.65%	71.35%	-11.79%	37.20%	47.41%	-51.59%	-	-
Horiz. %	184.44%	147.97%	86.36%	97.90%	71.36%	48.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.95%	14.91%	12.27%	20.84%	10.30%	34.02%	18.47%	-
YoY %	6.98%	21.52%	-41.12%	102.33%	-69.72%	84.19%	-	-
Horiz. %	86.36%	80.73%	66.43%	112.83%	55.77%	184.19%	100.00%	-
Total Cost	270,847	264,996	228,264	256,029	217,762	225,873	289,112	-1.08%
YoY %	2.21%	16.09%	-10.84%	17.57%	-3.59%	-21.87%	-	-
Horiz. %	93.68%	91.66%	78.95%	88.56%	75.32%	78.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	271,407	259,658	246,767	246,911	226,995	214,199	224,714	3.19%
YoY %	4.52%	5.22%	-0.06%	8.77%	5.97%	-4.68%	-	-
Horiz. %	120.78%	115.55%	109.81%	109.88%	101.02%	95.32%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	55,582	35,250	23,964	20,685	21,021	26,100	36,851	7.08%
YoY %	57.68%	47.10%	15.85%	-1.60%	-19.46%	-29.17%	-	-
Horiz. %	150.83%	95.66%	65.03%	56.13%	57.04%	70.83%	100.00%	-
Div Payout %	98.34%	77.74%	90.56%	68.95%	96.13%	175.95%	120.25%	-
YoY %	26.50%	-14.16%	31.34%	-28.27%	-45.37%	46.32%	-	-
Horiz. %	81.78%	64.65%	75.31%	57.34%	79.94%	146.32%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	271,407	259,658	246,767	246,911	226,995	214,199	224,714	3.19%
YoY %	4.52%	5.22%	-0.06%	8.77%	5.97%	-4.68%	-	-
Horiz. %	120.78%	115.55%	109.81%	109.88%	101.02%	95.32%	100.00%	-
NOSH	279,801	273,324	268,225	265,495	263,948	255,000	1,321,851	-22.79%
YoY %	2.37%	1.90%	1.03%	0.59%	3.51%	-80.71%	-	-
Horiz. %	21.17%	20.68%	20.29%	20.09%	19.97%	19.29%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	17.27%	14.61%	10.39%	10.49%	9.13%	6.16%	9.58%	-
YoY %	18.21%	40.62%	-0.95%	14.90%	48.21%	-35.70%	-	-
Horiz. %	180.27%	152.51%	108.46%	109.50%	95.30%	64.30%	100.00%	-
ROE	20.83%	17.46%	10.72%	12.15%	9.63%	6.93%	13.64%	-
YoY %	19.30%	62.87%	-11.77%	26.17%	38.96%	-49.19%	-	-
Horiz. %	152.71%	128.01%	78.59%	89.08%	70.60%	50.81%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	117.00	113.54	94.97	107.73	90.79	94.39	24.19	30.02%
YoY %	3.05%	19.55%	-11.84%	18.66%	-3.81%	290.20%	-	-
Horiz. %	483.67%	469.37%	392.60%	445.35%	375.32%	390.20%	100.00%	-
EPS	20.20	16.59	9.87	11.30	8.28	5.82	2.32	43.40%
YoY %	21.76%	68.09%	-12.65%	36.47%	42.27%	150.86%	-	-
Horiz. %	870.69%	715.09%	425.43%	487.07%	356.90%	250.86%	100.00%	-
DPS	20.00	13.00	9.00	7.79	8.00	10.24	2.80	38.75%
YoY %	53.85%	44.44%	15.53%	-2.62%	-21.88%	265.71%	-	-
Horiz. %	714.29%	464.29%	321.43%	278.21%	285.71%	365.71%	100.00%	-
NAPS	0.97	0.95	0.92	0.93	0.86	0.84	0.17	33.65%
YoY %	2.11%	3.26%	-1.08%	8.14%	2.38%	394.12%	-	-
Horiz. %	570.59%	558.82%	541.18%	547.06%	505.88%	494.12%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 265,495
RPS	48.48	45.96	37.72	42.36	35.49	35.65	47.35	0.39%
YoY %	5.48%	21.85%	-10.95%	19.36%	-0.45%	-24.71%	-	-
Horiz. %	102.39%	97.06%	79.66%	89.46%	74.95%	75.29%	100.00%	-
EPS	8.37	6.72	3.92	4.44	3.24	2.20	4.54	10.72%
YoY %	24.55%	71.43%	-11.71%	37.04%	47.27%	-51.54%	-	-
Horiz. %	184.36%	148.02%	86.34%	97.80%	71.37%	48.46%	100.00%	-
DPS	8.23	5.22	3.55	3.06	3.11	3.87	5.46	7.07%
YoY %	57.66%	47.04%	16.01%	-1.61%	-19.64%	-29.12%	-	-
Horiz. %	150.73%	95.60%	65.02%	56.04%	56.96%	70.88%	100.00%	-
NAPS	0.4019	0.3845	0.3654	0.3657	0.3362	0.3172	0.3328	3.19%
YoY %	4.53%	5.23%	-0.08%	8.77%	5.99%	-4.69%	-	-
Horiz. %	120.76%	115.53%	109.80%	109.89%	101.02%	95.31%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	3.44	1.76	1.11	1.09	1.39	0.49	1.05	-
P/RPS	2.94	1.55	1.17	1.01	1.53	0.52	4.34	-6.28%
YoY %	89.68%	32.48%	15.84%	-33.99%	194.23%	-88.02%	-	-
Horiz. %	67.74%	35.71%	26.96%	23.27%	35.25%	11.98%	100.00%	-
P/EPS	17.03	10.61	11.25	9.65	16.78	8.42	45.29	-15.03%
YoY %	60.51%	-5.69%	16.58%	-42.49%	99.29%	-81.41%	-	-
Horiz. %	37.60%	23.43%	24.84%	21.31%	37.05%	18.59%	100.00%	-
EY	5.87	9.43	8.89	10.37	5.96	11.87	2.21	17.67%
YoY %	-37.75%	6.07%	-14.27%	73.99%	-49.79%	437.10%	-	-
Horiz. %	265.61%	426.70%	402.26%	469.23%	269.68%	537.10%	100.00%	-
DY	5.81	7.39	8.11	7.15	5.76	20.89	2.67	13.82%
YoY %	-21.38%	-8.88%	13.43%	24.13%	-72.43%	682.40%	-	-
Horiz. %	217.60%	276.78%	303.75%	267.79%	215.73%	782.40%	100.00%	-
P/NAPS	3.55	1.85	1.21	1.17	1.62	0.58	6.18	-8.82%
YoY %	91.89%	52.89%	3.42%	-27.78%	179.31%	-90.61%	-	-
Horiz. %	57.44%	29.94%	19.58%	18.93%	26.21%	9.39%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/14	30/04/13	24/04/12	26/04/11	27/04/10	28/04/09	29/04/08	-
Price	3.58	1.82	1.17	1.14	1.65	0.68	1.12	-
P/RPS	3.06	1.60	1.23	1.06	1.82	0.72	4.63	-6.66%
YoY %	91.25%	30.08%	16.04%	-41.76%	152.78%	-84.45%	-	-
Horiz. %	66.09%	34.56%	26.57%	22.89%	39.31%	15.55%	100.00%	-
P/EPS	17.72	10.97	11.86	10.09	19.92	11.69	48.31	-15.38%
YoY %	61.53%	-7.50%	17.54%	-49.35%	70.40%	-75.80%	-	-
Horiz. %	36.68%	22.71%	24.55%	20.89%	41.23%	24.20%	100.00%	-
EY	5.64	9.12	8.43	9.91	5.02	8.55	2.07	18.17%
YoY %	-38.16%	8.19%	-14.93%	97.41%	-41.29%	313.04%	-	-
Horiz. %	272.46%	440.58%	407.25%	478.74%	242.51%	413.04%	100.00%	-
DY	5.59	7.14	7.69	6.83	4.85	15.05	2.50	14.34%
YoY %	-21.71%	-7.15%	12.59%	40.82%	-67.77%	502.00%	-	-
Horiz. %	223.60%	285.60%	307.60%	273.20%	194.00%	602.00%	100.00%	-
P/NAPS	3.69	1.92	1.27	1.23	1.92	0.81	6.59	-9.20%
YoY %	92.19%	51.18%	3.25%	-35.94%	137.04%	-87.71%	-	-
Horiz. %	55.99%	29.14%	19.27%	18.66%	29.14%	12.29%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 11:40:00

EMA 5

5 Mins

SELL

2024-06-25 10:40:00

EMA 5

5 Mins

BUY

2024-06-25 10:35:00

ADX

5 Mins

BUY

2024-06-25 10:30:00

EMA 5

5 Mins

SELL

2024-06-25 10:20:00

EMA 5

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.11

-0.015

373,497,100

HSI-HUZ

0.205

0.00

294,239,500

HSI-HU8

0.08

0.00

183,921,000

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,331,400

HSI-CXV

0.14

-0.005

86,975,000

AHB-WC

0.065

0.00

78,200,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,495,700

More active Stocks

DLADY

36.50

+0.68

7,500

KLK

20.86

+0.42

912,300

TENAGA

14.00

+0.28

5,720,000

HLFG

17.20

+0.14

118,700

HEIM

23.20

+0.14

56,900

F&N

31.78

+0.12

31,600

HARTA

3.28

+0.11

1,901,900

KIMLUN

1.38

+0.10

518,300

ALLIANZ

22.12

+0.10

11,600

MAHSING

1.76

+0.09

21,802,300

More gainer Stocks

NESTLE

122.20

-0.80

7,300

PETGAS

17.96

-0.38

329,000

MPI

38.54

-0.28

84,600

AJI

15.10

-0.24

101,200

AXIATA-C1B

0.035

-0.225

1,380,000

KESM

7.20

-0.21

29,100

ECOWLD-C26

0.01

-0.20

100

UNISEM

4.02

-0.18

774,900

KGB

3.33

-0.17

2,403,200

YTLPOWR-C36

0.92

-0.17

22,500

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