[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 8.67%

YoY- 125.92%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	272,730	268,340	279,150	274,266	258,634	240,812	217,497	16.33%
YoY %	1.64%	-3.87%	1.78%	6.04%	7.40%	10.72%	-	-
Horiz. %	125.39%	123.38%	128.35%	126.10%	118.91%	110.72%	100.00%	-
PBT	31,840	29,916	37,426	34,809	31,134	28,020	19,228	40.09%
YoY %	6.43%	-20.07%	7.52%	11.80%	11.11%	45.72%	-	-
Horiz. %	165.59%	155.59%	194.64%	181.03%	161.92%	145.72%	100.00%	-
Tax	-3,962	-4,216	-7,699	-4,954	-3,660	-3,420	-3,307	12.84%
YoY %	6.02%	45.24%	-55.41%	-35.36%	-7.02%	-3.42%	-	-
Horiz. %	119.81%	127.49%	232.81%	149.80%	110.67%	103.42%	100.00%	-
NP	27,878	25,700	29,727	29,854	27,474	24,600	15,921	45.42%
YoY %	8.47%	-13.55%	-0.43%	8.66%	11.68%	54.51%	-	-
Horiz. %	175.10%	161.42%	186.72%	187.51%	172.56%	154.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,878	25,700	29,727	29,854	27,474	24,600	15,921	45.42%
YoY %	8.47%	-13.55%	-0.43%	8.66%	11.68%	54.51%	-	-
Horiz. %	175.10%	161.42%	186.72%	187.51%	172.56%	154.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.44%	14.09%	20.57%	14.23%	11.76%	12.21%	17.20%	-
YoY %	-11.71%	-31.50%	44.55%	21.00%	-3.69%	-29.01%	-	-
Horiz. %	72.33%	81.92%	119.59%	82.73%	68.37%	70.99%	100.00%	-
Total Cost	244,852	242,640	249,423	244,412	231,160	216,212	201,576	13.88%
YoY %	0.91%	-2.72%	2.05%	5.73%	6.91%	7.26%	-	-
Horiz. %	121.47%	120.37%	123.74%	121.25%	114.68%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,574	246,911	245,603	238,484	229,830	226,995	225,569	6.99%
YoY %	1.08%	0.53%	2.99%	3.77%	1.25%	0.63%	-	-
Horiz. %	110.64%	109.46%	108.88%	105.73%	101.89%	100.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	10,620	21,239	18,892	23,495	15,850	31,673	18,360	-30.64%
YoY %	-50.00%	12.42%	-19.59%	48.23%	-49.96%	72.51%	-	-
Horiz. %	57.84%	115.68%	102.90%	127.97%	86.33%	172.51%	100.00%	-
Div Payout %	38.10%	82.64%	63.55%	78.70%	57.69%	128.76%	115.32%	-
YoY %	-53.90%	30.04%	-19.25%	36.42%	-55.20%	11.65%	-	-
Horiz. %	33.04%	71.66%	55.11%	68.24%	50.03%	111.65%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	249,574	246,911	245,603	238,484	229,830	226,995	225,569	6.99%
YoY %	1.08%	0.53%	2.99%	3.77%	1.25%	0.63%	-	-
Horiz. %	110.64%	109.46%	108.88%	105.73%	101.89%	100.63%	100.00%	-
NOSH	265,504	265,495	269,893	264,982	264,173	263,948	262,289	0.81%
YoY %	0.00%	-1.63%	1.85%	0.31%	0.09%	0.63%	-	-
Horiz. %	101.23%	101.22%	102.90%	101.03%	100.72%	100.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	10.22%	9.58%	10.65%	10.89%	10.62%	10.22%	7.32%	-
YoY %	6.68%	-10.05%	-2.20%	2.54%	3.91%	39.62%	-	-
Horiz. %	139.62%	130.87%	145.49%	148.77%	145.08%	139.62%	100.00%	-
ROE	11.17%	10.41%	12.10%	12.52%	11.95%	10.84%	7.06%	-
YoY %	7.30%	-13.97%	-3.35%	4.77%	10.24%	53.54%	-	-
Horiz. %	158.22%	147.45%	171.39%	177.34%	169.26%	153.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	102.72	101.07	103.43	103.50	97.90	91.23	82.92	15.38%
YoY %	1.63%	-2.28%	-0.07%	5.72%	7.31%	10.02%	-	-
Horiz. %	123.88%	121.89%	124.73%	124.82%	118.07%	110.02%	100.00%	-
EPS	10.50	9.68	11.21	11.27	10.40	9.32	6.07	44.24%
YoY %	8.47%	-13.65%	-0.53%	8.37%	11.59%	53.54%	-	-
Horiz. %	172.98%	159.47%	184.68%	185.67%	171.33%	153.54%	100.00%	-
DPS	4.00	8.00	7.00	8.87	6.00	12.00	7.00	-31.20%
YoY %	-50.00%	14.29%	-21.08%	47.83%	-50.00%	71.43%	-	-
Horiz. %	57.14%	114.29%	100.00%	126.71%	85.71%	171.43%	100.00%	-
NAPS	0.94	0.93	0.91	0.90	0.87	0.86	0.86	6.12%
YoY %	1.08%	2.20%	1.11%	3.45%	1.16%	0.00%	-	-
Horiz. %	109.30%	108.14%	105.81%	104.65%	101.16%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 264,648
RPS	40.38	39.73	41.33	40.61	38.29	35.66	32.20	16.33%
YoY %	1.64%	-3.87%	1.77%	6.06%	7.38%	10.75%	-	-
Horiz. %	125.40%	123.39%	128.35%	126.12%	118.91%	110.75%	100.00%	-
EPS	4.13	3.81	4.40	4.42	4.07	3.64	2.36	45.36%
YoY %	8.40%	-13.41%	-0.45%	8.60%	11.81%	54.24%	-	-
Horiz. %	175.00%	161.44%	186.44%	187.29%	172.46%	154.24%	100.00%	-
DPS	1.57	3.14	2.80	3.48	2.35	4.69	2.72	-30.74%
YoY %	-50.00%	12.14%	-19.54%	48.09%	-49.89%	72.43%	-	-
Horiz. %	57.72%	115.44%	102.94%	127.94%	86.40%	172.43%	100.00%	-
NAPS	0.3695	0.3656	0.3637	0.3531	0.3403	0.3361	0.334	6.98%
YoY %	1.07%	0.52%	3.00%	3.76%	1.25%	0.63%	-	-
Horiz. %	110.63%	109.46%	108.89%	105.72%	101.89%	100.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.01	1.09	1.16	1.12	1.46	1.39	0.78	-
P/RPS	0.98	1.08	1.12	1.08	1.49	1.52	0.94	2.82%
YoY %	-9.26%	-3.57%	3.70%	-27.52%	-1.97%	61.70%	-	-
Horiz. %	104.26%	114.89%	119.15%	114.89%	158.51%	161.70%	100.00%	-
P/EPS	9.62	11.26	10.53	9.94	14.04	14.91	12.85	-17.59%
YoY %	-14.56%	6.93%	5.94%	-29.20%	-5.84%	16.03%	-	-
Horiz. %	74.86%	87.63%	81.95%	77.35%	109.26%	116.03%	100.00%	-
EY	10.40	8.88	9.50	10.06	7.12	6.71	7.78	21.41%
YoY %	17.12%	-6.53%	-5.57%	41.29%	6.11%	-13.75%	-	-
Horiz. %	133.68%	114.14%	122.11%	129.31%	91.52%	86.25%	100.00%	-
DY	3.96	7.34	6.03	7.92	4.11	8.63	8.97	-42.10%
YoY %	-46.05%	21.72%	-23.86%	92.70%	-52.38%	-3.79%	-	-
Horiz. %	44.15%	81.83%	67.22%	88.29%	45.82%	96.21%	100.00%	-
P/NAPS	1.07	1.17	1.27	1.24	1.68	1.62	0.91	11.43%
YoY %	-8.55%	-7.87%	2.42%	-26.19%	3.70%	78.02%	-	-
Horiz. %	117.58%	128.57%	139.56%	136.26%	184.62%	178.02%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	26/07/11	26/04/11	23/02/11	26/10/10	27/07/10	27/04/10	23/02/10	-
Price	1.00	1.14	1.13	1.18	1.46	1.65	0.93	-
P/RPS	0.97	1.13	1.09	1.14	1.49	1.81	1.12	-9.16%
YoY %	-14.16%	3.67%	-4.39%	-23.49%	-17.68%	61.61%	-	-
Horiz. %	86.61%	100.89%	97.32%	101.79%	133.04%	161.61%	100.00%	-
P/EPS	9.52	11.78	10.26	10.47	14.04	17.70	15.32	-27.24%
YoY %	-19.19%	14.81%	-2.01%	-25.43%	-20.68%	15.54%	-	-
Horiz. %	62.14%	76.89%	66.97%	68.34%	91.64%	115.54%	100.00%	-
EY	10.50	8.49	9.75	9.55	7.12	5.65	6.53	37.37%
YoY %	23.67%	-12.92%	2.09%	34.13%	26.02%	-13.48%	-	-
Horiz. %	160.80%	130.02%	149.31%	146.25%	109.04%	86.52%	100.00%	-
DY	4.00	7.02	6.19	7.51	4.11	7.27	7.53	-34.48%
YoY %	-43.02%	13.41%	-17.58%	82.73%	-43.47%	-3.45%	-	-
Horiz. %	53.12%	93.23%	82.20%	99.73%	54.58%	96.55%	100.00%	-
P/NAPS	1.06	1.23	1.24	1.31	1.68	1.92	1.08	-1.24%
YoY %	-13.82%	-0.81%	-5.34%	-22.02%	-12.50%	77.78%	-	-
Horiz. %	98.15%	113.89%	114.81%	121.30%	155.56%	177.78%	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