[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 54.51%

YoY- 2914.71%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	279,150	274,266	258,634	240,812	217,497	203,269	181,354	33.20%
YoY %	1.78%	6.04%	7.40%	10.72%	7.00%	12.08%	-	-
Horiz. %	153.93%	151.23%	142.61%	132.79%	119.93%	112.08%	100.00%	-
PBT	37,426	34,809	31,134	28,020	19,228	18,870	13,596	96.05%
YoY %	7.52%	11.80%	11.11%	45.72%	1.90%	38.79%	-	-
Horiz. %	275.27%	256.02%	228.99%	206.09%	141.42%	138.79%	100.00%	-
Tax	-7,699	-4,954	-3,660	-3,420	-3,307	-5,656	-5,910	19.22%
YoY %	-55.41%	-35.36%	-7.02%	-3.42%	41.53%	4.30%	-	-
Horiz. %	130.27%	83.82%	61.93%	57.87%	55.96%	95.70%	100.00%	-
NP	29,727	29,854	27,474	24,600	15,921	13,214	7,686	145.78%
YoY %	-0.43%	8.66%	11.68%	54.51%	20.49%	71.92%	-	-
Horiz. %	386.77%	388.42%	357.46%	320.06%	207.14%	171.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,727	29,854	27,474	24,600	15,921	13,214	7,686	145.78%
YoY %	-0.43%	8.66%	11.68%	54.51%	20.49%	71.92%	-	-
Horiz. %	386.77%	388.42%	357.46%	320.06%	207.14%	171.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.57%	14.23%	11.76%	12.21%	17.20%	29.97%	43.47%	-
YoY %	44.55%	21.00%	-3.69%	-29.01%	-42.61%	-31.06%	-	-
Horiz. %	47.32%	32.74%	27.05%	28.09%	39.57%	68.94%	100.00%	-
Total Cost	249,423	244,412	231,160	216,212	201,576	190,054	173,668	27.21%
YoY %	2.05%	5.73%	6.91%	7.26%	6.06%	9.44%	-	-
Horiz. %	143.62%	140.74%	133.10%	124.50%	116.07%	109.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	245,603	238,484	229,830	226,995	225,569	225,488	219,599	7.72%
YoY %	2.99%	3.77%	1.25%	0.63%	0.04%	2.68%	-	-
Horiz. %	111.84%	108.60%	104.66%	103.37%	102.72%	102.68%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	18,892	23,495	15,850	31,673	18,360	17,479	26,142	-19.42%
YoY %	-19.59%	48.23%	-49.96%	72.51%	5.04%	-33.14%	-	-
Horiz. %	72.27%	89.87%	60.63%	121.16%	70.23%	66.86%	100.00%	-
Div Payout %	63.55%	78.70%	57.69%	128.76%	115.32%	132.28%	340.14%	-
YoY %	-19.25%	36.42%	-55.20%	11.65%	-12.82%	-61.11%	-	-
Horiz. %	18.68%	23.14%	16.96%	37.86%	33.90%	38.89%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	245,603	238,484	229,830	226,995	225,569	225,488	219,599	7.72%
YoY %	2.99%	3.77%	1.25%	0.63%	0.04%	2.68%	-	-
Horiz. %	111.84%	108.60%	104.66%	103.37%	102.72%	102.68%	100.00%	-
NOSH	269,893	264,982	264,173	263,948	262,289	262,195	261,428	2.14%
YoY %	1.85%	0.31%	0.09%	0.63%	0.04%	0.29%	-	-
Horiz. %	103.24%	101.36%	101.05%	100.96%	100.33%	100.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	10.65%	10.89%	10.62%	10.22%	7.32%	6.50%	4.24%	-
YoY %	-2.20%	2.54%	3.91%	39.62%	12.62%	53.30%	-	-
Horiz. %	251.18%	256.84%	250.47%	241.04%	172.64%	153.30%	100.00%	-
ROE	12.10%	12.52%	11.95%	10.84%	7.06%	5.86%	3.50%	-
YoY %	-3.35%	4.77%	10.24%	53.54%	20.48%	67.43%	-	-
Horiz. %	345.71%	357.71%	341.43%	309.71%	201.71%	167.43%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	103.43	103.50	97.90	91.23	82.92	77.53	69.37	30.41%
YoY %	-0.07%	5.72%	7.31%	10.02%	6.95%	11.76%	-	-
Horiz. %	149.10%	149.20%	141.13%	131.51%	119.53%	111.76%	100.00%	-
EPS	11.21	11.27	10.40	9.32	6.07	5.04	2.94	143.47%
YoY %	-0.53%	8.37%	11.59%	53.54%	20.44%	71.43%	-	-
Horiz. %	381.29%	383.33%	353.74%	317.01%	206.46%	171.43%	100.00%	-
DPS	7.00	8.87	6.00	12.00	7.00	6.67	10.00	-21.11%
YoY %	-21.08%	47.83%	-50.00%	71.43%	4.95%	-33.30%	-	-
Horiz. %	70.00%	88.70%	60.00%	120.00%	70.00%	66.70%	100.00%	-
NAPS	0.91	0.90	0.87	0.86	0.86	0.86	0.84	5.46%
YoY %	1.11%	3.45%	1.16%	0.00%	0.00%	2.38%	-	-
Horiz. %	108.33%	107.14%	103.57%	102.38%	102.38%	102.38%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 263,948
RPS	41.33	40.61	38.29	35.66	32.20	30.10	26.85	33.21%
YoY %	1.77%	6.06%	7.38%	10.75%	6.98%	12.10%	-	-
Horiz. %	153.93%	151.25%	142.61%	132.81%	119.93%	112.10%	100.00%	-
EPS	4.40	4.42	4.07	3.64	2.36	1.96	1.14	145.45%
YoY %	-0.45%	8.60%	11.81%	54.24%	20.41%	71.93%	-	-
Horiz. %	385.96%	387.72%	357.02%	319.30%	207.02%	171.93%	100.00%	-
DPS	2.80	3.48	2.35	4.69	2.72	2.59	3.87	-19.35%
YoY %	-19.54%	48.09%	-49.89%	72.43%	5.02%	-33.07%	-	-
Horiz. %	72.35%	89.92%	60.72%	121.19%	70.28%	66.93%	100.00%	-
NAPS	0.3637	0.3531	0.3403	0.3361	0.334	0.3339	0.3251	7.74%
YoY %	3.00%	3.76%	1.25%	0.63%	0.03%	2.71%	-	-
Horiz. %	111.87%	108.61%	104.68%	103.38%	102.74%	102.71%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.16	1.12	1.46	1.39	0.78	0.81	0.72	-
P/RPS	1.12	1.08	1.49	1.52	0.94	1.04	1.04	5.05%
YoY %	3.70%	-27.52%	-1.97%	61.70%	-9.62%	0.00%	-	-
Horiz. %	107.69%	103.85%	143.27%	146.15%	90.38%	100.00%	100.00%	-
P/EPS	10.53	9.94	14.04	14.91	12.85	16.07	24.49	-42.94%
YoY %	5.94%	-29.20%	-5.84%	16.03%	-20.04%	-34.38%	-	-
Horiz. %	43.00%	40.59%	57.33%	60.88%	52.47%	65.62%	100.00%	-
EY	9.50	10.06	7.12	6.71	7.78	6.22	4.08	75.40%
YoY %	-5.57%	41.29%	6.11%	-13.75%	25.08%	52.45%	-	-
Horiz. %	232.84%	246.57%	174.51%	164.46%	190.69%	152.45%	100.00%	-
DY	6.03	7.92	4.11	8.63	8.97	8.23	13.89	-42.57%
YoY %	-23.86%	92.70%	-52.38%	-3.79%	8.99%	-40.75%	-	-
Horiz. %	43.41%	57.02%	29.59%	62.13%	64.58%	59.25%	100.00%	-
P/NAPS	1.27	1.24	1.68	1.62	0.91	0.94	0.86	29.58%
YoY %	2.42%	-26.19%	3.70%	78.02%	-3.19%	9.30%	-	-
Horiz. %	147.67%	144.19%	195.35%	188.37%	105.81%	109.30%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	26/10/10	27/07/10	27/04/10	23/02/10	27/10/09	28/07/09	-
Price	1.13	1.18	1.46	1.65	0.93	0.87	0.79	-
P/RPS	1.09	1.14	1.49	1.81	1.12	1.12	1.14	-2.93%
YoY %	-4.39%	-23.49%	-17.68%	61.61%	0.00%	-1.75%	-	-
Horiz. %	95.61%	100.00%	130.70%	158.77%	98.25%	98.25%	100.00%	-
P/EPS	10.26	10.47	14.04	17.70	15.32	17.26	26.87	-47.27%
YoY %	-2.01%	-25.43%	-20.68%	15.54%	-11.24%	-35.76%	-	-
Horiz. %	38.18%	38.97%	52.25%	65.87%	57.02%	64.24%	100.00%	-
EY	9.75	9.55	7.12	5.65	6.53	5.79	3.72	89.76%
YoY %	2.09%	34.13%	26.02%	-13.48%	12.78%	55.65%	-	-
Horiz. %	262.10%	256.72%	191.40%	151.88%	175.54%	155.65%	100.00%	-
DY	6.19	7.51	4.11	7.27	7.53	7.66	12.66	-37.85%
YoY %	-17.58%	82.73%	-43.47%	-3.45%	-1.70%	-39.49%	-	-
Horiz. %	48.89%	59.32%	32.46%	57.42%	59.48%	60.51%	100.00%	-
P/NAPS	1.24	1.31	1.68	1.92	1.08	1.01	0.94	20.22%
YoY %	-5.34%	-22.02%	-12.50%	77.78%	6.93%	7.45%	-	-
Horiz. %	131.91%	139.36%	178.72%	204.26%	114.89%	107.45%	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