[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -0.43%

YoY- 86.72%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	276,112	272,730	268,340	279,150	274,266	258,634	240,812	9.53%
YoY %	1.24%	1.64%	-3.87%	1.78%	6.04%	7.40%	-	-
Horiz. %	114.66%	113.25%	111.43%	115.92%	113.89%	107.40%	100.00%	-
PBT	32,733	31,840	29,916	37,426	34,809	31,134	28,020	10.91%
YoY %	2.80%	6.43%	-20.07%	7.52%	11.80%	11.11%	-	-
Horiz. %	116.82%	113.63%	106.77%	133.57%	124.23%	111.11%	100.00%	-
Tax	-3,837	-3,962	-4,216	-7,699	-4,954	-3,660	-3,420	7.96%
YoY %	3.15%	6.02%	45.24%	-55.41%	-35.36%	-7.02%	-	-
Horiz. %	112.19%	115.85%	123.27%	225.12%	144.85%	107.02%	100.00%	-
NP	28,896	27,878	25,700	29,727	29,854	27,474	24,600	11.31%
YoY %	3.65%	8.47%	-13.55%	-0.43%	8.66%	11.68%	-	-
Horiz. %	117.46%	113.33%	104.47%	120.84%	121.36%	111.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,896	27,878	25,700	29,727	29,854	27,474	24,600	11.31%
YoY %	3.65%	8.47%	-13.55%	-0.43%	8.66%	11.68%	-	-
Horiz. %	117.46%	113.33%	104.47%	120.84%	121.36%	111.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.72%	12.44%	14.09%	20.57%	14.23%	11.76%	12.21%	-
YoY %	-5.79%	-11.71%	-31.50%	44.55%	21.00%	-3.69%	-	-
Horiz. %	95.99%	101.88%	115.40%	168.47%	116.54%	96.31%	100.00%	-
Total Cost	247,216	244,852	242,640	249,423	244,412	231,160	216,212	9.33%
YoY %	0.97%	0.91%	-2.72%	2.05%	5.73%	6.91%	-	-
Horiz. %	114.34%	113.25%	112.22%	115.36%	113.04%	106.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	252,618	249,574	246,911	245,603	238,484	229,830	226,995	7.38%
YoY %	1.22%	1.08%	0.53%	2.99%	3.77%	1.25%	-	-
Horiz. %	111.29%	109.95%	108.77%	108.20%	105.06%	101.25%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	24,818	10,620	21,239	18,892	23,495	15,850	31,673	-14.99%
YoY %	133.69%	-50.00%	12.42%	-19.59%	48.23%	-49.96%	-	-
Horiz. %	78.36%	33.53%	67.06%	59.65%	74.18%	50.04%	100.00%	-
Div Payout %	85.89%	38.10%	82.64%	63.55%	78.70%	57.69%	128.76%	-
YoY %	125.43%	-53.90%	30.04%	-19.25%	36.42%	-55.20%	-	-
Horiz. %	66.71%	29.59%	64.18%	49.36%	61.12%	44.80%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	252,618	249,574	246,911	245,603	238,484	229,830	226,995	7.38%
YoY %	1.22%	1.08%	0.53%	2.99%	3.77%	1.25%	-	-
Horiz. %	111.29%	109.95%	108.77%	108.20%	105.06%	101.25%	100.00%	-
NOSH	265,914	265,504	265,495	269,893	264,982	264,173	263,948	0.49%
YoY %	0.15%	0.00%	-1.63%	1.85%	0.31%	0.09%	-	-
Horiz. %	100.74%	100.59%	100.59%	102.25%	100.39%	100.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	10.47%	10.22%	9.58%	10.65%	10.89%	10.62%	10.22%	-
YoY %	2.45%	6.68%	-10.05%	-2.20%	2.54%	3.91%	-	-
Horiz. %	102.45%	100.00%	93.74%	104.21%	106.56%	103.91%	100.00%	-
ROE	11.44%	11.17%	10.41%	12.10%	12.52%	11.95%	10.84%	-
YoY %	2.42%	7.30%	-13.97%	-3.35%	4.77%	10.24%	-	-
Horiz. %	105.54%	103.04%	96.03%	111.62%	115.50%	110.24%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	103.84	102.72	101.07	103.43	103.50	97.90	91.23	9.00%
YoY %	1.09%	1.63%	-2.28%	-0.07%	5.72%	7.31%	-	-
Horiz. %	113.82%	112.59%	110.79%	113.37%	113.45%	107.31%	100.00%	-
EPS	10.87	10.50	9.68	11.21	11.27	10.40	9.32	10.79%
YoY %	3.52%	8.47%	-13.65%	-0.53%	8.37%	11.59%	-	-
Horiz. %	116.63%	112.66%	103.86%	120.28%	120.92%	111.59%	100.00%	-
DPS	9.33	4.00	8.00	7.00	8.87	6.00	12.00	-15.43%
YoY %	133.25%	-50.00%	14.29%	-21.08%	47.83%	-50.00%	-	-
Horiz. %	77.75%	33.33%	66.67%	58.33%	73.92%	50.00%	100.00%	-
NAPS	0.95	0.94	0.93	0.91	0.90	0.87	0.86	6.85%
YoY %	1.06%	1.08%	2.20%	1.11%	3.45%	1.16%	-	-
Horiz. %	110.47%	109.30%	108.14%	105.81%	104.65%	101.16%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 285,783
RPS	40.88	40.38	39.73	41.33	40.61	38.29	35.66	9.52%
YoY %	1.24%	1.64%	-3.87%	1.77%	6.06%	7.38%	-	-
Horiz. %	114.64%	113.24%	111.41%	115.90%	113.88%	107.38%	100.00%	-
EPS	4.28	4.13	3.81	4.40	4.42	4.07	3.64	11.39%
YoY %	3.63%	8.40%	-13.41%	-0.45%	8.60%	11.81%	-	-
Horiz. %	117.58%	113.46%	104.67%	120.88%	121.43%	111.81%	100.00%	-
DPS	3.67	1.57	3.14	2.80	3.48	2.35	4.69	-15.07%
YoY %	133.76%	-50.00%	12.14%	-19.54%	48.09%	-49.89%	-	-
Horiz. %	78.25%	33.48%	66.95%	59.70%	74.20%	50.11%	100.00%	-
NAPS	0.374	0.3695	0.3656	0.3637	0.3531	0.3403	0.3361	7.37%
YoY %	1.22%	1.07%	0.52%	3.00%	3.76%	1.25%	-	-
Horiz. %	111.28%	109.94%	108.78%	108.21%	105.06%	101.25%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.93	1.01	1.09	1.16	1.12	1.46	1.39	-
P/RPS	0.90	0.98	1.08	1.12	1.08	1.49	1.52	-29.46%
YoY %	-8.16%	-9.26%	-3.57%	3.70%	-27.52%	-1.97%	-	-
Horiz. %	59.21%	64.47%	71.05%	73.68%	71.05%	98.03%	100.00%	-
P/EPS	8.56	9.62	11.26	10.53	9.94	14.04	14.91	-30.90%
YoY %	-11.02%	-14.56%	6.93%	5.94%	-29.20%	-5.84%	-	-
Horiz. %	57.41%	64.52%	75.52%	70.62%	66.67%	94.16%	100.00%	-
EY	11.68	10.40	8.88	9.50	10.06	7.12	6.71	44.65%
YoY %	12.31%	17.12%	-6.53%	-5.57%	41.29%	6.11%	-	-
Horiz. %	174.07%	154.99%	132.34%	141.58%	149.93%	106.11%	100.00%	-
DY	10.04	3.96	7.34	6.03	7.92	4.11	8.63	10.60%
YoY %	153.54%	-46.05%	21.72%	-23.86%	92.70%	-52.38%	-	-
Horiz. %	116.34%	45.89%	85.05%	69.87%	91.77%	47.62%	100.00%	-
P/NAPS	0.98	1.07	1.17	1.27	1.24	1.68	1.62	-28.45%
YoY %	-8.41%	-8.55%	-7.87%	2.42%	-26.19%	3.70%	-	-
Horiz. %	60.49%	66.05%	72.22%	78.40%	76.54%	103.70%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/10/11	26/07/11	26/04/11	23/02/11	26/10/10	27/07/10	27/04/10	-
Price	0.90	1.00	1.14	1.13	1.18	1.46	1.65	-
P/RPS	0.87	0.97	1.13	1.09	1.14	1.49	1.81	-38.61%
YoY %	-10.31%	-14.16%	3.67%	-4.39%	-23.49%	-17.68%	-	-
Horiz. %	48.07%	53.59%	62.43%	60.22%	62.98%	82.32%	100.00%	-
P/EPS	8.28	9.52	11.78	10.26	10.47	14.04	17.70	-39.71%
YoY %	-13.03%	-19.19%	14.81%	-2.01%	-25.43%	-20.68%	-	-
Horiz. %	46.78%	53.79%	66.55%	57.97%	59.15%	79.32%	100.00%	-
EY	12.07	10.50	8.49	9.75	9.55	7.12	5.65	65.79%
YoY %	14.95%	23.67%	-12.92%	2.09%	34.13%	26.02%	-	-
Horiz. %	213.63%	185.84%	150.27%	172.57%	169.03%	126.02%	100.00%	-
DY	10.37	4.00	7.02	6.19	7.51	4.11	7.27	26.68%
YoY %	159.25%	-43.02%	13.41%	-17.58%	82.73%	-43.47%	-	-
Horiz. %	142.64%	55.02%	96.56%	85.14%	103.30%	56.53%	100.00%	-
P/NAPS	0.95	1.06	1.23	1.24	1.31	1.68	1.92	-37.41%
YoY %	-10.38%	-13.82%	-0.81%	-5.34%	-22.02%	-12.50%	-	-
Horiz. %	49.48%	55.21%	64.06%	64.58%	68.23%	87.50%	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