[GTRONIC] QoQ Annualized Quarter 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- 8.27%

YoY- 31.2%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Annualized Quarter Result
Revenue	348,082	333,688	321,423	323,905	326,470	309,900	290,007	12.97%
YoY %	4.31%	3.82%	-0.77%	-0.79%	5.35%	6.86%	-	-
Horiz. %	120.03%	115.06%	110.83%	111.69%	112.57%	106.86%	100.00%	-
PBT	75,644	68,184	62,543	63,344	57,726	49,368	48,343	34.89%
YoY %	10.94%	9.02%	-1.26%	9.73%	16.93%	2.12%	-	-
Horiz. %	156.47%	141.04%	129.37%	131.03%	119.41%	102.12%	100.00%	-
Tax	-12,848	-11,776	-9,927	-10,652	-9,060	-8,588	-6,998	50.10%
YoY %	-9.10%	-18.63%	6.81%	-17.57%	-5.50%	-22.72%	-	-
Horiz. %	183.60%	168.28%	141.85%	152.21%	129.47%	122.72%	100.00%	-
NP	62,796	56,408	52,616	52,692	48,666	40,780	41,345	32.23%
YoY %	11.32%	7.21%	-0.14%	8.27%	19.34%	-1.37%	-	-
Horiz. %	151.88%	136.43%	127.26%	127.44%	117.71%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,796	56,408	52,616	52,692	48,666	40,780	41,345	32.23%
YoY %	11.32%	7.21%	-0.14%	8.27%	19.34%	-1.37%	-	-
Horiz. %	151.88%	136.43%	127.26%	127.44%	117.71%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.98%	17.27%	15.87%	16.82%	15.69%	17.40%	14.48%	-
YoY %	-1.68%	8.82%	-5.65%	7.20%	-9.83%	20.17%	-	-
Horiz. %	117.27%	119.27%	109.60%	116.16%	108.36%	120.17%	100.00%	-
Total Cost	285,286	277,280	268,807	271,213	277,804	269,120	248,662	9.62%
YoY %	2.89%	3.15%	-0.89%	-2.37%	3.23%	8.23%	-	-
Horiz. %	114.73%	111.51%	108.10%	109.07%	111.72%	108.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,552	271,407	273,868	284,051	274,638	259,658	259,250	8.16%
YoY %	7.42%	-0.90%	-3.58%	3.43%	5.77%	0.16%	-	-
Horiz. %	112.46%	104.69%	105.64%	109.57%	105.94%	100.16%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	61,674	123,112	38,728	62,509	27,463	54,664	45,908	21.81%
YoY %	-49.90%	217.89%	-38.04%	127.61%	-49.76%	19.07%	-	-
Horiz. %	134.34%	268.17%	84.36%	136.16%	59.82%	119.07%	100.00%	-
Div Payout %	98.21%	218.25%	73.61%	118.63%	56.43%	134.05%	111.04%	-
YoY %	-55.00%	196.50%	-37.95%	110.23%	-57.90%	20.72%	-	-
Horiz. %	88.45%	196.55%	66.29%	106.84%	50.82%	120.72%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	291,552	271,407	273,868	284,051	274,638	259,658	259,250	8.16%
YoY %	7.42%	-0.90%	-3.58%	3.43%	5.77%	0.16%	-	-
Horiz. %	112.46%	104.69%	105.64%	109.57%	105.94%	100.16%	100.00%	-
NOSH	280,339	279,801	276,635	275,778	274,638	273,324	270,052	2.53%
YoY %	0.19%	1.14%	0.31%	0.42%	0.48%	1.21%	-	-
Horiz. %	103.81%	103.61%	102.44%	102.12%	101.70%	101.21%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	18.04%	16.90%	16.37%	16.27%	14.91%	13.16%	14.26%	-
YoY %	6.75%	3.24%	0.61%	9.12%	13.30%	-7.71%	-	-
Horiz. %	126.51%	118.51%	114.80%	114.10%	104.56%	92.29%	100.00%	-
ROE	21.54%	20.78%	19.21%	18.55%	17.72%	15.71%	15.95%	-
YoY %	3.66%	8.17%	3.56%	4.68%	12.79%	-1.50%	-	-
Horiz. %	135.05%	130.28%	120.44%	116.30%	111.10%	98.50%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	124.16	119.26	116.19	117.45	118.87	113.38	107.39	10.18%
YoY %	4.11%	2.64%	-1.07%	-1.19%	4.84%	5.58%	-	-
Horiz. %	115.62%	111.05%	108.19%	109.37%	110.69%	105.58%	100.00%	-
EPS	22.40	20.16	19.02	19.11	17.72	14.92	15.31	28.96%
YoY %	11.11%	5.99%	-0.47%	7.84%	18.77%	-2.55%	-	-
Horiz. %	146.31%	131.68%	124.23%	124.82%	115.74%	97.45%	100.00%	-
DPS	22.00	44.00	14.00	22.67	10.00	20.00	17.00	18.81%
YoY %	-50.00%	214.29%	-38.24%	126.70%	-50.00%	17.65%	-	-
Horiz. %	129.41%	258.82%	82.35%	133.35%	58.82%	117.65%	100.00%	-
NAPS	1.04	0.97	0.99	1.03	1.00	0.95	0.96	5.49%
YoY %	7.22%	-2.02%	-3.88%	3.00%	5.26%	-1.04%	-	-
Horiz. %	108.33%	101.04%	103.12%	107.29%	104.17%	98.96%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 275,607
RPS	51.54	49.41	47.59	47.96	48.34	45.89	42.94	12.97%
YoY %	4.31%	3.82%	-0.77%	-0.79%	5.34%	6.87%	-	-
Horiz. %	120.03%	115.07%	110.83%	111.69%	112.58%	106.87%	100.00%	-
EPS	9.30	8.35	7.79	7.80	7.21	6.04	6.12	32.27%
YoY %	11.38%	7.19%	-0.13%	8.18%	19.37%	-1.31%	-	-
Horiz. %	151.96%	136.44%	127.29%	127.45%	117.81%	98.69%	100.00%	-
DPS	9.13	18.23	5.73	9.26	4.07	8.09	6.80	21.77%
YoY %	-49.92%	218.15%	-38.12%	127.52%	-49.69%	18.97%	-	-
Horiz. %	134.26%	268.09%	84.26%	136.18%	59.85%	118.97%	100.00%	-
NAPS	0.4317	0.4019	0.4055	0.4206	0.4066	0.3845	0.3839	8.16%
YoY %	7.41%	-0.89%	-3.59%	3.44%	5.75%	0.16%	-	-
Horiz. %	112.45%	104.69%	105.63%	109.56%	105.91%	100.16%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	4.23	3.44	3.17	2.91	2.17	1.76	1.43	-
P/RPS	3.41	2.88	2.73	2.48	1.83	1.55	1.33	87.65%
YoY %	18.40%	5.49%	10.08%	35.52%	18.06%	16.54%	-	-
Horiz. %	256.39%	216.54%	205.26%	186.47%	137.59%	116.54%	100.00%	-
P/EPS	18.88	17.06	16.67	15.23	12.25	11.80	9.34	60.07%
YoY %	10.67%	2.34%	9.46%	24.33%	3.81%	26.34%	-	-
Horiz. %	202.14%	182.66%	178.48%	163.06%	131.16%	126.34%	100.00%	-
EY	5.30	5.86	6.00	6.57	8.17	8.48	10.71	-37.51%
YoY %	-9.56%	-2.33%	-8.68%	-19.58%	-3.66%	-20.82%	-	-
Horiz. %	49.49%	54.72%	56.02%	61.34%	76.28%	79.18%	100.00%	-
DY	5.20	12.79	4.42	7.79	4.61	11.36	11.89	-42.47%
YoY %	-59.34%	189.37%	-43.26%	68.98%	-59.42%	-4.46%	-	-
Horiz. %	43.73%	107.57%	37.17%	65.52%	38.77%	95.54%	100.00%	-
P/NAPS	4.07	3.55	3.20	2.83	2.17	1.85	1.49	95.76%
YoY %	14.65%	10.94%	13.07%	30.41%	17.30%	24.16%	-	-
Horiz. %	273.15%	238.26%	214.77%	189.93%	145.64%	124.16%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	05/08/14	29/04/14	25/02/14	29/10/13	30/07/13	30/04/13	26/02/13	-
Price	4.65	3.58	3.26	3.14	2.60	1.82	1.74	-
P/RPS	3.75	3.00	2.81	2.67	2.19	1.61	1.62	75.25%
YoY %	25.00%	6.76%	5.24%	21.92%	36.02%	-0.62%	-	-
Horiz. %	231.48%	185.19%	173.46%	164.81%	135.19%	99.38%	100.00%	-
P/EPS	20.76	17.76	17.14	16.43	14.67	12.20	11.37	49.55%
YoY %	16.89%	3.62%	4.32%	12.00%	20.25%	7.30%	-	-
Horiz. %	182.59%	156.20%	150.75%	144.50%	129.02%	107.30%	100.00%	-
EY	4.82	5.63	5.83	6.08	6.82	8.20	8.80	-33.13%
YoY %	-14.39%	-3.43%	-4.11%	-10.85%	-16.83%	-6.82%	-	-
Horiz. %	54.77%	63.98%	66.25%	69.09%	77.50%	93.18%	100.00%	-
DY	4.73	12.29	4.29	7.22	3.85	10.99	9.77	-38.42%
YoY %	-61.51%	186.48%	-40.58%	87.53%	-64.97%	12.49%	-	-
Horiz. %	48.41%	125.79%	43.91%	73.90%	39.41%	112.49%	100.00%	-
P/NAPS	4.47	3.69	3.29	3.05	2.60	1.92	1.81	83.00%
YoY %	21.14%	12.16%	7.87%	17.31%	35.42%	6.08%	-	-
Horiz. %	246.96%	203.87%	181.77%	168.51%	143.65%	106.08%	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