[GTRONIC] QoQ TTM 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- 4.67%

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
TTM Result
Revenue	280,534	286,198	286,031	279,149	270,744	256,136	239,629	11.06%
YoY %	-1.98%	0.06%	2.47%	3.10%	5.70%	6.89%	-	-
Horiz. %	117.07%	119.43%	119.36%	116.49%	112.98%	106.89%	100.00%	-
PBT	35,869	37,779	37,899	37,425	31,182	27,997	24,378	29.33%
YoY %	-5.06%	-0.32%	1.27%	20.02%	11.38%	14.85%	-	-
Horiz. %	147.14%	154.97%	155.46%	153.52%	127.91%	114.85%	100.00%	-
Tax	-6,861	-7,850	-7,897	-7,698	-2,781	-2,182	-2,511	95.32%
YoY %	12.60%	0.60%	-2.59%	-176.81%	-27.45%	13.10%	-	-
Horiz. %	273.24%	312.62%	314.50%	306.57%	110.75%	86.90%	100.00%	-
NP	29,008	29,929	30,002	29,727	28,401	25,815	21,867	20.71%
YoY %	-3.08%	-0.24%	0.93%	4.67%	10.02%	18.05%	-	-
Horiz. %	132.66%	136.87%	137.20%	135.94%	129.88%	118.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,008	29,929	30,002	29,727	28,401	25,815	21,867	20.71%
YoY %	-3.08%	-0.24%	0.93%	4.67%	10.02%	18.05%	-	-
Horiz. %	132.66%	136.87%	137.20%	135.94%	129.88%	118.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.13%	20.78%	20.84%	20.57%	8.92%	7.79%	10.30%	-
YoY %	-7.94%	-0.29%	1.31%	130.61%	14.51%	-24.37%	-	-
Horiz. %	185.73%	201.75%	202.33%	199.71%	86.60%	75.63%	100.00%	-
Total Cost	251,526	256,269	256,029	249,422	242,343	230,321	217,762	10.07%
YoY %	-1.85%	0.09%	2.65%	2.92%	5.22%	5.77%	-	-
Horiz. %	115.51%	117.68%	117.57%	114.54%	111.29%	105.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	252,451	249,581	246,911	260,063	238,183	229,989	226,995	7.33%
YoY %	1.15%	1.08%	-5.06%	9.19%	3.56%	1.32%	-	-
Horiz. %	111.21%	109.95%	108.77%	114.57%	104.93%	101.32%	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	24,312	20,685	20,685	23,293	22,827	13,167	21,021	10.17%
YoY %	17.53%	0.00%	-11.20%	2.04%	73.37%	-37.36%	-	-
Horiz. %	115.66%	98.40%	98.40%	110.81%	108.59%	62.64%	100.00%	-
Div Payout %	83.81%	69.11%	68.95%	78.36%	80.37%	51.01%	96.13%	-
YoY %	21.27%	0.23%	-12.01%	-2.50%	57.56%	-46.94%	-	-
Horiz. %	87.18%	71.89%	71.73%	81.51%	83.61%	53.06%	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	252,451	249,581	246,911	260,063	238,183	229,989	226,995	7.33%
YoY %	1.15%	1.08%	-5.06%	9.19%	3.56%	1.32%	-	-
Horiz. %	111.21%	109.95%	108.77%	114.57%	104.93%	101.32%	100.00%	-
NOSH	265,738	265,512	265,495	285,783	264,648	264,355	263,948	0.45%
YoY %	0.09%	0.01%	-7.10%	7.99%	0.11%	0.15%	-	-
Horiz. %	100.68%	100.59%	100.59%	108.27%	100.27%	100.15%	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	10.34%	10.46%	10.49%	10.65%	10.49%	10.08%	9.13%	-
YoY %	-1.15%	-0.29%	-1.50%	1.53%	4.07%	10.41%	-	-
Horiz. %	113.25%	114.57%	114.90%	116.65%	114.90%	110.41%	100.00%	-
ROE	11.49%	11.99%	12.15%	11.43%	11.92%	11.22%	9.63%	-
YoY %	-4.17%	-1.32%	6.30%	-4.11%	6.24%	16.51%	-	-
Horiz. %	119.31%	124.51%	126.17%	118.69%	123.78%	116.51%	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	105.57	107.79	107.73	97.68	102.30	96.89	90.79	10.56%
YoY %	-2.06%	0.06%	10.29%	-4.52%	5.58%	6.72%	-	-
Horiz. %	116.28%	118.72%	118.66%	107.59%	112.68%	106.72%	100.00%	-
EPS	10.92	11.27	11.30	10.40	10.73	9.77	8.28	20.24%
YoY %	-3.11%	-0.27%	8.65%	-3.08%	9.83%	18.00%	-	-
Horiz. %	131.88%	136.11%	136.47%	125.60%	129.59%	118.00%	100.00%	-
DPS	9.15	7.79	7.79	8.15	8.65	5.00	8.00	9.35%
YoY %	17.46%	0.00%	-4.42%	-5.78%	73.00%	-37.50%	-	-
Horiz. %	114.38%	97.38%	97.38%	101.88%	108.12%	62.50%	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	41.54	42.38	42.35	41.33	40.09	37.92	35.48	11.07%
YoY %	-1.98%	0.07%	2.47%	3.09%	5.72%	6.88%	-	-
Horiz. %	117.08%	119.45%	119.36%	116.49%	112.99%	106.88%	100.00%	-
EPS	4.30	4.43	4.44	4.40	4.21	3.82	3.24	20.74%
YoY %	-2.93%	-0.23%	0.91%	4.51%	10.21%	17.90%	-	-
Horiz. %	132.72%	136.73%	137.04%	135.80%	129.94%	117.90%	100.00%	-
DPS	3.60	3.06	3.06	3.45	3.38	1.95	3.11	10.23%
YoY %	17.65%	0.00%	-11.30%	2.07%	73.33%	-37.30%	-	-
Horiz. %	115.76%	98.39%	98.39%	110.93%	108.68%	62.70%	100.00%	-
NAPS	0.3738	0.3695	0.3656	0.3851	0.3527	0.3405	0.3361	7.33%
YoY %	1.16%	1.07%	-5.06%	9.19%	3.58%	1.31%	-	-
Horiz. %	111.22%	109.94%	108.78%	114.58%	104.94%	101.31%	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	0.88	0.94	1.01	1.19	1.09	1.51	1.53	-30.81%
YoY %	-6.38%	-6.93%	-15.13%	9.17%	-27.81%	-1.31%	-	-
Horiz. %	57.52%	61.44%	66.01%	77.78%	71.24%	98.69%	100.00%	-
P/EPS	8.52	8.96	9.65	11.15	10.44	14.95	16.78	-36.32%
YoY %	-4.91%	-7.15%	-13.45%	6.80%	-30.17%	-10.91%	-	-
Horiz. %	50.77%	53.40%	57.51%	66.45%	62.22%	89.09%	100.00%	-
EY	11.74	11.16	10.37	8.97	9.58	6.69	5.96	57.07%
YoY %	5.20%	7.62%	15.61%	-6.37%	43.20%	12.25%	-	-
Horiz. %	196.98%	187.25%	173.99%	150.50%	160.74%	112.25%	100.00%	-
DY	9.84	7.71	7.15	7.03	7.72	3.42	5.76	42.85%
YoY %	27.63%	7.83%	1.71%	-8.94%	125.73%	-40.62%	-	-
Horiz. %	170.83%	133.85%	124.13%	122.05%	134.03%	59.38%	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	0.85	0.93	1.06	1.16	1.15	1.51	1.82	-39.77%
YoY %	-8.60%	-12.26%	-8.62%	0.87%	-23.84%	-17.03%	-	-
Horiz. %	46.70%	51.10%	58.24%	63.74%	63.19%	82.97%	100.00%	-
P/EPS	8.24	8.87	10.09	10.86	11.00	14.95	19.92	-44.45%
YoY %	-7.10%	-12.09%	-7.09%	-1.27%	-26.42%	-24.95%	-	-
Horiz. %	41.37%	44.53%	50.65%	54.52%	55.22%	75.05%	100.00%	-
EY	12.13	11.27	9.91	9.21	9.09	6.69	5.02	79.97%
YoY %	7.63%	13.72%	7.60%	1.32%	35.87%	33.27%	-	-
Horiz. %	241.63%	224.50%	197.41%	183.47%	181.08%	133.27%	100.00%	-
DY	10.17	7.79	6.83	7.21	7.33	3.42	4.85	63.75%
YoY %	30.55%	14.06%	-5.27%	-1.64%	114.33%	-29.48%	-	-
Horiz. %	209.69%	160.62%	140.82%	148.66%	151.13%	70.52%	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