[GTRONIC] YoY TTM Result on 31-Mar-2012 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

24-Apr-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -0.86%

YoY- -11.79%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	360,317	327,370	310,341	254,728	286,031	239,629	240,707	6.95%
YoY %	10.06%	5.49%	21.83%	-10.94%	19.36%	-0.45%	-	-
Horiz. %	149.69%	136.00%	128.93%	105.82%	118.83%	99.55%	100.00%	-
PBT	79,533	67,247	53,290	30,165	37,899	24,378	22,482	23.42%
YoY %	18.27%	26.19%	76.66%	-20.41%	55.46%	8.43%	-	-
Horiz. %	353.76%	299.11%	237.03%	134.17%	168.57%	108.43%	100.00%	-
Tax	-12,088	-10,724	-7,945	-3,701	-7,897	-2,511	-7,648	7.92%
YoY %	-12.72%	-34.98%	-114.67%	53.13%	-214.50%	67.17%	-	-
Horiz. %	158.05%	140.22%	103.88%	48.39%	103.26%	32.83%	100.00%	-
NP	67,445	56,523	45,345	26,464	30,002	21,867	14,834	28.69%
YoY %	19.32%	24.65%	71.35%	-11.79%	37.20%	47.41%	-	-
Horiz. %	454.66%	381.04%	305.68%	178.40%	202.25%	147.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,543	56,523	45,345	26,464	30,002	21,867	14,834	29.04%
YoY %	21.27%	24.65%	71.35%	-11.79%	37.20%	47.41%	-	-
Horiz. %	462.07%	381.04%	305.68%	178.40%	202.25%	147.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	15.95%	14.91%	12.27%	20.84%	10.30%	34.02%	-
YoY %	-4.70%	6.98%	21.52%	-41.12%	102.33%	-69.72%	-	-
Horiz. %	44.68%	46.88%	43.83%	36.07%	61.26%	30.28%	100.00%	-
Total Cost	292,872	270,847	264,996	228,264	256,029	217,762	225,873	4.42%
YoY %	8.13%	2.21%	16.09%	-10.84%	17.57%	-3.59%	-	-
Horiz. %	129.66%	119.91%	117.32%	101.06%	113.35%	96.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,131	271,407	259,658	246,767	246,911	226,995	214,199	4.63%
YoY %	3.58%	4.52%	5.22%	-0.06%	8.77%	5.97%	-	-
Horiz. %	131.25%	126.71%	121.22%	115.20%	115.27%	105.97%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	67,392	55,582	35,250	23,964	20,685	21,021	26,100	17.11%
YoY %	21.25%	57.68%	47.10%	15.85%	-1.60%	-19.46%	-	-
Horiz. %	258.21%	212.96%	135.06%	91.82%	79.25%	80.54%	100.00%	-
Div Payout %	98.32%	98.34%	77.74%	90.56%	68.95%	96.13%	175.95%	-
YoY %	-0.02%	26.50%	-14.16%	31.34%	-28.27%	-45.37%	-	-
Horiz. %	55.88%	55.89%	44.18%	51.47%	39.19%	54.63%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	281,131	271,407	259,658	246,767	246,911	226,995	214,199	4.63%
YoY %	3.58%	4.52%	5.22%	-0.06%	8.77%	5.97%	-	-
Horiz. %	131.25%	126.71%	121.22%	115.20%	115.27%	105.97%	100.00%	-
NOSH	281,131	279,801	273,324	268,225	265,495	263,948	255,000	1.63%
YoY %	0.48%	2.37%	1.90%	1.03%	0.59%	3.51%	-	-
Horiz. %	110.25%	109.73%	107.19%	105.19%	104.12%	103.51%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	18.72%	17.27%	14.61%	10.39%	10.49%	9.13%	6.16%	-
YoY %	8.40%	18.21%	40.62%	-0.95%	14.90%	48.21%	-	-
Horiz. %	303.90%	280.36%	237.18%	168.67%	170.29%	148.21%	100.00%	-
ROE	24.38%	20.83%	17.46%	10.72%	12.15%	9.63%	6.93%	-
YoY %	17.04%	19.30%	62.87%	-11.77%	26.17%	38.96%	-	-
Horiz. %	351.80%	300.58%	251.95%	154.69%	175.32%	138.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	128.17	117.00	113.54	94.97	107.73	90.79	94.39	5.22%
YoY %	9.55%	3.05%	19.55%	-11.84%	18.66%	-3.81%	-	-
Horiz. %	135.79%	123.95%	120.29%	100.61%	114.13%	96.19%	100.00%	-
EPS	24.38	20.20	16.59	9.87	11.30	8.28	5.82	26.95%
YoY %	20.69%	21.76%	68.09%	-12.65%	36.47%	42.27%	-	-
Horiz. %	418.90%	347.08%	285.05%	169.59%	194.16%	142.27%	100.00%	-
DPS	24.00	20.00	13.00	9.00	7.79	8.00	10.24	15.24%
YoY %	20.00%	53.85%	44.44%	15.53%	-2.62%	-21.88%	-	-
Horiz. %	234.38%	195.31%	126.95%	87.89%	76.07%	78.12%	100.00%	-
NAPS	1.00	0.97	0.95	0.92	0.93	0.86	0.84	2.94%
YoY %	3.09%	2.11%	3.26%	-1.08%	8.14%	2.38%	-	-
Horiz. %	119.05%	115.48%	113.10%	109.52%	110.71%	102.38%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 268,225
RPS	53.40	48.51	45.99	37.75	42.39	35.51	35.67	6.95%
YoY %	10.08%	5.48%	21.83%	-10.95%	19.37%	-0.45%	-	-
Horiz. %	149.71%	136.00%	128.93%	105.83%	118.84%	99.55%	100.00%	-
EPS	10.16	8.38	6.72	3.92	4.45	3.24	2.20	29.03%
YoY %	21.24%	24.70%	71.43%	-11.91%	37.35%	47.27%	-	-
Horiz. %	461.82%	380.91%	305.45%	178.18%	202.27%	147.27%	100.00%	-
DPS	9.99	8.24	5.22	3.55	3.07	3.12	3.87	17.11%
YoY %	21.24%	57.85%	47.04%	15.64%	-1.60%	-19.38%	-	-
Horiz. %	258.14%	212.92%	134.88%	91.73%	79.33%	80.62%	100.00%	-
NAPS	0.4166	0.4022	0.3848	0.3657	0.3659	0.3364	0.3174	4.63%
YoY %	3.58%	4.52%	5.22%	-0.05%	8.77%	5.99%	-	-
Horiz. %	131.25%	126.72%	121.24%	115.22%	115.28%	105.99%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	5.26	3.44	1.76	1.11	1.09	1.39	0.49	-
P/RPS	4.10	2.94	1.55	1.17	1.01	1.53	0.52	41.05%
YoY %	39.46%	89.68%	32.48%	15.84%	-33.99%	194.23%	-	-
Horiz. %	788.46%	565.38%	298.08%	225.00%	194.23%	294.23%	100.00%	-
P/EPS	21.57	17.03	10.61	11.25	9.65	16.78	8.42	16.96%
YoY %	26.66%	60.51%	-5.69%	16.58%	-42.49%	99.29%	-	-
Horiz. %	256.18%	202.26%	126.01%	133.61%	114.61%	199.29%	100.00%	-
EY	4.64	5.87	9.43	8.89	10.37	5.96	11.87	-14.48%
YoY %	-20.95%	-37.75%	6.07%	-14.27%	73.99%	-49.79%	-	-
Horiz. %	39.09%	49.45%	79.44%	74.89%	87.36%	50.21%	100.00%	-
DY	4.56	5.81	7.39	8.11	7.15	5.76	20.89	-22.39%
YoY %	-21.51%	-21.38%	-8.88%	13.43%	24.13%	-72.43%	-	-
Horiz. %	21.83%	27.81%	35.38%	38.82%	34.23%	27.57%	100.00%	-
P/NAPS	5.26	3.55	1.85	1.21	1.17	1.62	0.58	44.38%
YoY %	48.17%	91.89%	52.89%	3.42%	-27.78%	179.31%	-	-
Horiz. %	906.90%	612.07%	318.97%	208.62%	201.72%	279.31%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	28/04/15	29/04/14	30/04/13	24/04/12	26/04/11	27/04/10	28/04/09	-
Price	6.09	3.58	1.82	1.17	1.14	1.65	0.68	-
P/RPS	4.75	3.06	1.60	1.23	1.06	1.82	0.72	36.92%
YoY %	55.23%	91.25%	30.08%	16.04%	-41.76%	152.78%	-	-
Horiz. %	659.72%	425.00%	222.22%	170.83%	147.22%	252.78%	100.00%	-
P/EPS	24.98	17.72	10.97	11.86	10.09	19.92	11.69	13.48%
YoY %	40.97%	61.53%	-7.50%	17.54%	-49.35%	70.40%	-	-
Horiz. %	213.69%	151.58%	93.84%	101.45%	86.31%	170.40%	100.00%	-
EY	4.00	5.64	9.12	8.43	9.91	5.02	8.55	-11.88%
YoY %	-29.08%	-38.16%	8.19%	-14.93%	97.41%	-41.29%	-	-
Horiz. %	46.78%	65.96%	106.67%	98.60%	115.91%	58.71%	100.00%	-
DY	3.94	5.59	7.14	7.69	6.83	4.85	15.05	-20.00%
YoY %	-29.52%	-21.71%	-7.15%	12.59%	40.82%	-67.77%	-	-
Horiz. %	26.18%	37.14%	47.44%	51.10%	45.38%	32.23%	100.00%	-
P/NAPS	6.09	3.69	1.92	1.27	1.23	1.92	0.81	39.94%
YoY %	65.04%	92.19%	51.18%	3.25%	-35.94%	137.04%	-	-
Horiz. %	751.85%	455.56%	237.04%	156.79%	151.85%	237.04%	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