[GTRONIC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 37.5%

YoY- -26.86%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	270,744	256,136	239,629	217,497	213,368	219,540	240,707	8.14%
YoY %	5.70%	6.89%	10.18%	1.94%	-2.81%	-8.79%	-	-
Horiz. %	112.48%	106.41%	99.55%	90.36%	88.64%	91.21%	100.00%	-
PBT	31,182	27,997	24,378	19,229	17,813	17,650	22,482	24.34%
YoY %	11.38%	14.85%	26.78%	7.95%	0.92%	-21.49%	-	-
Horiz. %	138.70%	124.53%	108.43%	85.53%	79.23%	78.51%	100.00%	-
Tax	-2,781	-2,182	-2,511	-3,308	-6,234	-6,527	-7,648	-49.02%
YoY %	-27.45%	13.10%	24.09%	46.94%	4.49%	14.66%	-	-
Horiz. %	36.36%	28.53%	32.83%	43.25%	81.51%	85.34%	100.00%	-
NP	28,401	25,815	21,867	15,921	11,579	11,123	14,834	54.12%
YoY %	10.02%	18.05%	37.35%	37.50%	4.10%	-25.02%	-	-
Horiz. %	191.46%	174.03%	147.41%	107.33%	78.06%	74.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,401	25,815	21,867	15,921	11,579	11,123	14,834	54.12%
YoY %	10.02%	18.05%	37.35%	37.50%	4.10%	-25.02%	-	-
Horiz. %	191.46%	174.03%	147.41%	107.33%	78.06%	74.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.92%	7.79%	10.30%	17.20%	35.00%	36.98%	34.02%	-
YoY %	14.51%	-24.37%	-40.12%	-50.86%	-5.35%	8.70%	-	-
Horiz. %	26.22%	22.90%	30.28%	50.56%	102.88%	108.70%	100.00%	-
Total Cost	242,343	230,321	217,762	201,576	201,789	208,417	225,873	4.79%
YoY %	5.22%	5.77%	8.03%	-0.11%	-3.18%	-7.73%	-	-
Horiz. %	107.29%	101.97%	96.41%	89.24%	89.34%	92.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,183	229,989	226,995	225,703	225,908	219,910	214,199	7.32%
YoY %	3.56%	1.32%	0.57%	-0.09%	2.73%	2.67%	-	-
Horiz. %	111.20%	107.37%	105.97%	105.37%	105.47%	102.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	22,827	13,167	21,021	18,202	12,953	12,953	26,100	-8.53%
YoY %	73.37%	-37.36%	15.49%	40.52%	0.00%	-50.37%	-	-
Horiz. %	87.46%	50.45%	80.54%	69.74%	49.63%	49.63%	100.00%	-
Div Payout %	80.37%	51.01%	96.13%	114.33%	111.87%	116.46%	175.95%	-
YoY %	57.56%	-46.94%	-15.92%	2.20%	-3.94%	-33.81%	-	-
Horiz. %	45.68%	28.99%	54.63%	64.98%	63.58%	66.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	238,183	229,989	226,995	225,703	225,908	219,910	214,199	7.32%
YoY %	3.56%	1.32%	0.57%	-0.09%	2.73%	2.67%	-	-
Horiz. %	111.20%	107.37%	105.97%	105.37%	105.47%	102.67%	100.00%	-
NOSH	264,648	264,355	263,948	262,445	262,683	261,798	255,000	2.50%
YoY %	0.11%	0.15%	0.57%	-0.09%	0.34%	2.67%	-	-
Horiz. %	103.78%	103.67%	103.51%	102.92%	103.01%	102.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	10.49%	10.08%	9.13%	7.32%	5.43%	5.07%	6.16%	-
YoY %	4.07%	10.41%	24.73%	34.81%	7.10%	-17.69%	-	-
Horiz. %	170.29%	163.64%	148.21%	118.83%	88.15%	82.31%	100.00%	-
ROE	11.92%	11.22%	9.63%	7.05%	5.13%	5.06%	6.93%	-
YoY %	6.24%	16.51%	36.60%	37.43%	1.38%	-26.98%	-	-
Horiz. %	172.01%	161.90%	138.96%	101.73%	74.03%	73.02%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	102.30	96.89	90.79	82.87	81.23	83.86	94.39	5.50%
YoY %	5.58%	6.72%	9.56%	2.02%	-3.14%	-11.16%	-	-
Horiz. %	108.38%	102.65%	96.19%	87.80%	86.06%	88.84%	100.00%	-
EPS	10.73	9.77	8.28	6.07	4.41	4.25	5.82	50.29%
YoY %	9.83%	18.00%	36.41%	37.64%	3.76%	-26.98%	-	-
Horiz. %	184.36%	167.87%	142.27%	104.30%	75.77%	73.02%	100.00%	-
DPS	8.65	5.00	8.00	6.94	4.93	4.95	10.24	-10.63%
YoY %	73.00%	-37.50%	15.27%	40.77%	-0.40%	-51.66%	-	-
Horiz. %	84.47%	48.83%	78.12%	67.77%	48.14%	48.34%	100.00%	-
NAPS	0.90	0.87	0.86	0.86	0.86	0.84	0.84	4.70%
YoY %	3.45%	1.16%	0.00%	0.00%	2.38%	0.00%	-	-
Horiz. %	107.14%	103.57%	102.38%	102.38%	102.38%	100.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 262,445
RPS	40.09	37.92	35.48	32.20	31.59	32.51	35.64	8.15%
YoY %	5.72%	6.88%	10.19%	1.93%	-2.83%	-8.78%	-	-
Horiz. %	112.49%	106.40%	99.55%	90.35%	88.64%	91.22%	100.00%	-
EPS	4.21	3.82	3.24	2.36	1.71	1.65	2.20	54.07%
YoY %	10.21%	17.90%	37.29%	38.01%	3.64%	-25.00%	-	-
Horiz. %	191.36%	173.64%	147.27%	107.27%	77.73%	75.00%	100.00%	-
DPS	3.38	1.95	3.11	2.70	1.92	1.92	3.86	-8.46%
YoY %	73.33%	-37.30%	15.19%	40.63%	0.00%	-50.26%	-	-
Horiz. %	87.56%	50.52%	80.57%	69.95%	49.74%	49.74%	100.00%	-
NAPS	0.3527	0.3405	0.3361	0.3342	0.3345	0.3256	0.3172	7.32%
YoY %	3.58%	1.31%	0.57%	-0.09%	2.73%	2.65%	-	-
Horiz. %	111.19%	107.35%	105.96%	105.36%	105.45%	102.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.12	1.46	1.39	0.78	0.81	0.72	0.49	-
P/RPS	1.09	1.51	1.53	0.94	1.00	0.86	0.52	63.71%
YoY %	-27.81%	-1.31%	62.77%	-6.00%	16.28%	65.38%	-	-
Horiz. %	209.62%	290.38%	294.23%	180.77%	192.31%	165.38%	100.00%	-
P/EPS	10.44	14.95	16.78	12.86	18.38	16.95	8.42	15.39%
YoY %	-30.17%	-10.91%	30.48%	-30.03%	8.44%	101.31%	-	-
Horiz. %	123.99%	177.55%	199.29%	152.73%	218.29%	201.31%	100.00%	-
EY	9.58	6.69	5.96	7.78	5.44	5.90	11.87	-13.30%
YoY %	43.20%	12.25%	-23.39%	43.01%	-7.80%	-50.29%	-	-
Horiz. %	80.71%	56.36%	50.21%	65.54%	45.83%	49.71%	100.00%	-
DY	7.72	3.42	5.76	8.89	6.09	6.87	20.89	-48.47%
YoY %	125.73%	-40.62%	-35.21%	45.98%	-11.35%	-67.11%	-	-
Horiz. %	36.96%	16.37%	27.57%	42.56%	29.15%	32.89%	100.00%	-
P/NAPS	1.24	1.68	1.62	0.91	0.94	0.86	0.58	65.88%
YoY %	-26.19%	3.70%	78.02%	-3.19%	9.30%	48.28%	-	-
Horiz. %	213.79%	289.66%	279.31%	156.90%	162.07%	148.28%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/10/10	27/07/10	27/04/10	23/02/10	27/10/09	28/07/09	28/04/09	-
Price	1.18	1.46	1.65	0.93	0.87	0.79	0.68	-
P/RPS	1.15	1.51	1.82	1.12	1.07	0.94	0.72	36.60%
YoY %	-23.84%	-17.03%	62.50%	4.67%	13.83%	30.56%	-	-
Horiz. %	159.72%	209.72%	252.78%	155.56%	148.61%	130.56%	100.00%	-
P/EPS	11.00	14.95	19.92	15.33	19.74	18.59	11.69	-3.97%
YoY %	-26.42%	-24.95%	29.94%	-22.34%	6.19%	59.02%	-	-
Horiz. %	94.10%	127.89%	170.40%	131.14%	168.86%	159.02%	100.00%	-
EY	9.09	6.69	5.02	6.52	5.07	5.38	8.55	4.16%
YoY %	35.87%	33.27%	-23.01%	28.60%	-5.76%	-37.08%	-	-
Horiz. %	106.32%	78.25%	58.71%	76.26%	59.30%	62.92%	100.00%	-
DY	7.33	3.42	4.85	7.46	5.67	6.26	15.05	-38.06%
YoY %	114.33%	-29.48%	-34.99%	31.57%	-9.42%	-58.41%	-	-
Horiz. %	48.70%	22.72%	32.23%	49.57%	37.67%	41.59%	100.00%	-
P/NAPS	1.31	1.68	1.92	1.08	1.01	0.94	0.81	37.74%
YoY %	-22.02%	-12.50%	77.78%	6.93%	7.45%	16.05%	-	-
Horiz. %	161.73%	207.41%	237.04%	133.33%	124.69%	116.05%	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