[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Jul-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 8.47%

YoY- 1.47%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	348,082	326,470	252,214	272,730	258,634	181,354	294,112	2.84%
YoY %	6.62%	29.44%	-7.52%	5.45%	42.61%	-38.34%	-	-
Horiz. %	118.35%	111.00%	85.75%	92.73%	87.94%	61.66%	100.00%	-
PBT	75,644	57,726	38,986	31,840	31,134	13,596	37,424	12.43%
YoY %	31.04%	48.07%	22.44%	2.27%	128.99%	-63.67%	-	-
Horiz. %	202.13%	154.25%	104.17%	85.08%	83.19%	36.33%	100.00%	-
Tax	-12,848	-9,060	-7,166	-3,962	-3,660	-5,910	-8,448	7.23%
YoY %	-41.81%	-26.43%	-80.87%	-8.25%	38.07%	30.04%	-	-
Horiz. %	152.08%	107.24%	84.82%	46.90%	43.32%	69.96%	100.00%	-
NP	62,796	48,666	31,820	27,878	27,474	7,686	28,976	13.75%
YoY %	29.03%	52.94%	14.14%	1.47%	257.46%	-73.47%	-	-
Horiz. %	216.72%	167.95%	109.82%	96.21%	94.82%	26.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,796	48,666	31,820	27,878	27,474	7,686	28,976	13.75%
YoY %	29.03%	52.94%	14.14%	1.47%	257.46%	-73.47%	-	-
Horiz. %	216.72%	167.95%	109.82%	96.21%	94.82%	26.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.98%	15.69%	18.38%	12.44%	11.76%	43.47%	22.57%	-
YoY %	8.22%	-14.64%	47.75%	5.78%	-72.95%	92.60%	-	-
Horiz. %	75.23%	69.52%	81.44%	55.12%	52.10%	192.60%	100.00%	-
Total Cost	285,286	277,804	220,394	244,852	231,160	173,668	265,136	1.22%
YoY %	2.69%	26.05%	-9.99%	5.92%	33.10%	-34.50%	-	-
Horiz. %	107.60%	104.78%	83.12%	92.35%	87.19%	65.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,552	274,638	257,999	249,574	229,830	219,599	221,888	4.65%
YoY %	6.16%	6.45%	3.38%	8.59%	4.66%	-1.03%	-	-
Horiz. %	131.40%	123.77%	116.27%	112.48%	103.58%	98.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	61,674	27,463	10,749	10,620	15,850	26,142	52,209	2.81%
YoY %	124.57%	155.49%	1.21%	-33.00%	-39.37%	-49.93%	-	-
Horiz. %	118.13%	52.60%	20.59%	20.34%	30.36%	50.07%	100.00%	-
Div Payout %	98.21%	56.43%	33.78%	38.10%	57.69%	340.14%	180.18%	-
YoY %	74.04%	67.05%	-11.34%	-33.96%	-83.04%	88.78%	-	-
Horiz. %	54.51%	31.32%	18.75%	21.15%	32.02%	188.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	291,552	274,638	257,999	249,574	229,830	219,599	221,888	4.65%
YoY %	6.16%	6.45%	3.38%	8.59%	4.66%	-1.03%	-	-
Horiz. %	131.40%	123.77%	116.27%	112.48%	103.58%	98.97%	100.00%	-
NOSH	280,339	274,638	268,749	265,504	264,173	261,428	1,305,225	-22.60%
YoY %	2.08%	2.19%	1.22%	0.50%	1.05%	-79.97%	-	-
Horiz. %	21.48%	21.04%	20.59%	20.34%	20.24%	20.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	18.04%	14.91%	12.62%	10.22%	10.62%	4.24%	9.85%	-
YoY %	20.99%	18.15%	23.48%	-3.77%	150.47%	-56.95%	-	-
Horiz. %	183.15%	151.37%	128.12%	103.76%	107.82%	43.05%	100.00%	-
ROE	21.54%	17.72%	12.33%	11.17%	11.95%	3.50%	13.06%	-
YoY %	21.56%	43.71%	10.38%	-6.53%	241.43%	-73.20%	-	-
Horiz. %	164.93%	135.68%	94.41%	85.53%	91.50%	26.80%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	124.16	118.87	93.85	102.72	97.90	69.37	22.53	32.88%
YoY %	4.45%	26.66%	-8.64%	4.92%	41.13%	207.90%	-	-
Horiz. %	551.09%	527.61%	416.56%	455.93%	434.53%	307.90%	100.00%	-
EPS	22.40	17.72	11.84	10.50	10.40	2.94	2.22	46.97%
YoY %	26.41%	49.66%	12.76%	0.96%	253.74%	32.43%	-	-
Horiz. %	1,009.01%	798.20%	533.33%	472.97%	468.47%	132.43%	100.00%	-
DPS	22.00	10.00	4.00	4.00	6.00	10.00	4.00	32.84%
YoY %	120.00%	150.00%	0.00%	-33.33%	-40.00%	150.00%	-	-
Horiz. %	550.00%	250.00%	100.00%	100.00%	150.00%	250.00%	100.00%	-
NAPS	1.04	1.00	0.96	0.94	0.87	0.84	0.17	35.21%
YoY %	4.00%	4.17%	2.13%	8.05%	3.57%	394.12%	-	-
Horiz. %	611.76%	588.24%	564.71%	552.94%	511.76%	494.12%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 265,512
RPS	51.54	48.34	37.34	40.38	38.29	26.85	43.55	2.84%
YoY %	6.62%	29.46%	-7.53%	5.46%	42.61%	-38.35%	-	-
Horiz. %	118.35%	111.00%	85.74%	92.72%	87.92%	61.65%	100.00%	-
EPS	9.30	7.21	4.71	4.13	4.07	1.14	4.29	13.75%
YoY %	28.99%	53.08%	14.04%	1.47%	257.02%	-73.43%	-	-
Horiz. %	216.78%	168.07%	109.79%	96.27%	94.87%	26.57%	100.00%	-
DPS	9.13	4.07	1.59	1.57	2.35	3.87	7.73	2.81%
YoY %	124.32%	155.97%	1.27%	-33.19%	-39.28%	-49.94%	-	-
Horiz. %	118.11%	52.65%	20.57%	20.31%	30.40%	50.06%	100.00%	-
NAPS	0.4317	0.4066	0.382	0.3695	0.3403	0.3251	0.3285	4.65%
YoY %	6.17%	6.44%	3.38%	8.58%	4.68%	-1.04%	-	-
Horiz. %	131.42%	123.77%	116.29%	112.48%	103.59%	98.96%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.23	2.17	1.19	1.01	1.46	0.72	1.00	-
P/RPS	3.41	1.83	1.27	0.98	1.49	1.04	4.44	-4.30%
YoY %	86.34%	44.09%	29.59%	-34.23%	43.27%	-76.58%	-	-
Horiz. %	76.80%	41.22%	28.60%	22.07%	33.56%	23.42%	100.00%	-
P/EPS	18.88	12.25	10.05	9.62	14.04	24.49	45.05	-13.48%
YoY %	54.12%	21.89%	4.47%	-31.48%	-42.67%	-45.64%	-	-
Horiz. %	41.91%	27.19%	22.31%	21.35%	31.17%	54.36%	100.00%	-
EY	5.30	8.17	9.95	10.40	7.12	4.08	2.22	15.60%
YoY %	-35.13%	-17.89%	-4.33%	46.07%	74.51%	83.78%	-	-
Horiz. %	238.74%	368.02%	448.20%	468.47%	320.72%	183.78%	100.00%	-
DY	5.20	4.61	3.36	3.96	4.11	13.89	4.00	4.46%
YoY %	12.80%	37.20%	-15.15%	-3.65%	-70.41%	247.25%	-	-
Horiz. %	130.00%	115.25%	84.00%	99.00%	102.75%	347.25%	100.00%	-
P/NAPS	4.07	2.17	1.24	1.07	1.68	0.86	5.88	-5.94%
YoY %	87.56%	75.00%	15.89%	-36.31%	95.35%	-85.37%	-	-
Horiz. %	69.22%	36.90%	21.09%	18.20%	28.57%	14.63%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	05/08/14	30/07/13	24/07/12	26/07/11	27/07/10	28/07/09	29/07/08	-
Price	4.65	2.60	1.39	1.00	1.46	0.79	1.02	-
P/RPS	3.75	2.19	1.48	0.97	1.49	1.14	4.53	-3.09%
YoY %	71.23%	47.97%	52.58%	-34.90%	30.70%	-74.83%	-	-
Horiz. %	82.78%	48.34%	32.67%	21.41%	32.89%	25.17%	100.00%	-
P/EPS	20.76	14.67	11.74	9.52	14.04	26.87	45.95	-12.39%
YoY %	41.51%	24.96%	23.32%	-32.19%	-47.75%	-41.52%	-	-
Horiz. %	45.18%	31.93%	25.55%	20.72%	30.55%	58.48%	100.00%	-
EY	4.82	6.82	8.52	10.50	7.12	3.72	2.18	14.13%
YoY %	-29.33%	-19.95%	-18.86%	47.47%	91.40%	70.64%	-	-
Horiz. %	221.10%	312.84%	390.83%	481.65%	326.61%	170.64%	100.00%	-
DY	4.73	3.85	2.88	4.00	4.11	12.66	3.92	3.17%
YoY %	22.86%	33.68%	-28.00%	-2.68%	-67.54%	222.96%	-	-
Horiz. %	120.66%	98.21%	73.47%	102.04%	104.85%	322.96%	100.00%	-
P/NAPS	4.47	2.60	1.45	1.06	1.68	0.94	6.00	-4.78%
YoY %	71.92%	79.31%	36.79%	-36.90%	78.72%	-84.33%	-	-
Horiz. %	74.50%	43.33%	24.17%	17.67%	28.00%	15.67%	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