[GTRONIC] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Apr-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -1.37%

YoY- 64.54%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	234,964	354,780	333,688	309,900	227,176	268,340	240,812	-0.40%
YoY %	-33.77%	6.32%	7.68%	36.41%	-15.34%	11.43%	-	-
Horiz. %	97.57%	147.33%	138.57%	128.69%	94.34%	111.43%	100.00%	-
PBT	22,876	81,452	68,184	49,368	29,580	29,916	28,020	-3.32%
YoY %	-71.91%	19.46%	38.11%	66.90%	-1.12%	6.77%	-	-
Horiz. %	81.64%	290.69%	243.34%	176.19%	105.57%	106.77%	100.00%	-
Tax	-8,160	-12,856	-11,776	-8,588	-4,796	-4,216	-3,420	15.58%
YoY %	36.53%	-9.17%	-37.12%	-79.07%	-13.76%	-23.27%	-	-
Horiz. %	238.60%	375.91%	344.33%	251.11%	140.23%	123.27%	100.00%	-
NP	14,716	68,596	56,408	40,780	24,784	25,700	24,600	-8.19%
YoY %	-78.55%	21.61%	38.32%	64.54%	-3.56%	4.47%	-	-
Horiz. %	59.82%	278.85%	229.30%	165.77%	100.75%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,716	68,596	56,408	40,780	24,784	25,700	24,600	-8.19%
YoY %	-78.55%	21.61%	38.32%	64.54%	-3.56%	4.47%	-	-
Horiz. %	59.82%	278.85%	229.30%	165.77%	100.75%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.67%	15.78%	17.27%	17.40%	16.21%	14.09%	12.21%	-
YoY %	126.05%	-8.63%	-0.75%	7.34%	15.05%	15.40%	-	-
Horiz. %	292.14%	129.24%	141.44%	142.51%	132.76%	115.40%	100.00%	-
Total Cost	220,248	286,184	277,280	269,120	202,392	242,640	216,212	0.30%
YoY %	-23.04%	3.21%	3.03%	32.97%	-16.59%	12.22%	-	-
Horiz. %	101.87%	132.36%	128.24%	124.47%	93.61%	112.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	275,222	281,131	271,407	259,658	246,767	246,911	226,995	3.25%
YoY %	-2.10%	3.58%	4.52%	5.22%	-0.06%	8.77%	-	-
Horiz. %	121.25%	123.85%	119.57%	114.39%	108.71%	108.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	157,270	146,188	123,112	54,664	21,458	21,239	31,673	30.58%
YoY %	7.58%	18.74%	125.22%	154.75%	1.03%	-32.94%	-	-
Horiz. %	496.54%	461.55%	388.70%	172.59%	67.75%	67.06%	100.00%	-
Div Payout %	1,068.70%	213.11%	218.25%	134.05%	86.58%	82.64%	128.76%	-
YoY %	401.48%	-2.36%	62.81%	54.83%	4.77%	-35.82%	-	-
Horiz. %	829.99%	165.51%	169.50%	104.11%	67.24%	64.18%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	275,222	281,131	271,407	259,658	246,767	246,911	226,995	3.25%
YoY %	-2.10%	3.58%	4.52%	5.22%	-0.06%	8.77%	-	-
Horiz. %	121.25%	123.85%	119.57%	114.39%	108.71%	108.77%	100.00%	-
NOSH	280,839	281,131	279,801	273,324	268,225	265,495	263,948	1.03%
YoY %	-0.10%	0.48%	2.37%	1.90%	1.03%	0.59%	-	-
Horiz. %	106.40%	106.51%	106.01%	103.55%	101.62%	100.59%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	6.26%	19.33%	16.90%	13.16%	10.91%	9.58%	10.22%	-
YoY %	-67.62%	14.38%	28.42%	20.62%	13.88%	-6.26%	-	-
Horiz. %	61.25%	189.14%	165.36%	128.77%	106.75%	93.74%	100.00%	-
ROE	5.35%	24.40%	20.78%	15.71%	10.04%	10.41%	10.84%	-
YoY %	-78.07%	17.42%	32.27%	56.47%	-3.55%	-3.97%	-	-
Horiz. %	49.35%	225.09%	191.70%	144.93%	92.62%	96.03%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	83.66	126.20	119.26	113.38	84.70	101.07	91.23	-1.43%
YoY %	-33.71%	5.82%	5.19%	33.86%	-16.20%	10.79%	-	-
Horiz. %	91.70%	138.33%	130.72%	124.28%	92.84%	110.79%	100.00%	-
EPS	5.24	24.40	20.16	14.92	9.24	9.68	9.32	-9.14%
YoY %	-78.52%	21.03%	35.12%	61.47%	-4.55%	3.86%	-	-
Horiz. %	56.22%	261.80%	216.31%	160.09%	99.14%	103.86%	100.00%	-
DPS	56.00	52.00	44.00	20.00	8.00	8.00	12.00	29.24%
YoY %	7.69%	18.18%	120.00%	150.00%	0.00%	-33.33%	-	-
Horiz. %	466.67%	433.33%	366.67%	166.67%	66.67%	66.67%	100.00%	-
NAPS	0.98	1.00	0.97	0.95	0.92	0.93	0.86	2.19%
YoY %	-2.00%	3.09%	2.11%	3.26%	-1.08%	8.14%	-	-
Horiz. %	113.95%	116.28%	112.79%	110.47%	106.98%	108.14%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 273,324
RPS	34.79	52.53	49.41	45.89	33.64	39.73	35.66	-0.41%
YoY %	-33.77%	6.31%	7.67%	36.41%	-15.33%	11.41%	-	-
Horiz. %	97.56%	147.31%	138.56%	128.69%	94.34%	111.41%	100.00%	-
EPS	2.18	10.16	8.35	6.04	3.67	3.81	3.64	-8.18%
YoY %	-78.54%	21.68%	38.25%	64.58%	-3.67%	4.67%	-	-
Horiz. %	59.89%	279.12%	229.40%	165.93%	100.82%	104.67%	100.00%	-
DPS	23.29	21.65	18.23	8.09	3.18	3.14	4.69	30.58%
YoY %	7.58%	18.76%	125.34%	154.40%	1.27%	-33.05%	-	-
Horiz. %	496.59%	461.62%	388.70%	172.49%	67.80%	66.95%	100.00%	-
NAPS	0.4075	0.4163	0.4019	0.3845	0.3654	0.3656	0.3361	3.25%
YoY %	-2.11%	3.58%	4.53%	5.23%	-0.05%	8.78%	-	-
Horiz. %	121.24%	123.86%	119.58%	114.40%	108.72%	108.78%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	5.41	5.26	3.44	1.76	1.11	1.09	1.39	-
P/RPS	6.47	4.17	2.88	1.55	1.31	1.08	1.52	27.27%
YoY %	55.16%	44.79%	85.81%	18.32%	21.30%	-28.95%	-	-
Horiz. %	425.66%	274.34%	189.47%	101.97%	86.18%	71.05%	100.00%	-
P/EPS	103.24	21.56	17.06	11.80	12.01	11.26	14.91	38.01%
YoY %	378.85%	26.38%	44.58%	-1.75%	6.66%	-24.48%	-	-
Horiz. %	692.42%	144.60%	114.42%	79.14%	80.55%	75.52%	100.00%	-
EY	0.97	4.64	5.86	8.48	8.32	8.88	6.71	-27.53%
YoY %	-79.09%	-20.82%	-30.90%	1.92%	-6.31%	32.34%	-	-
Horiz. %	14.46%	69.15%	87.33%	126.38%	123.99%	132.34%	100.00%	-
DY	10.35	9.89	12.79	11.36	7.21	7.34	8.63	3.07%
YoY %	4.65%	-22.67%	12.59%	57.56%	-1.77%	-14.95%	-	-
Horiz. %	119.93%	114.60%	148.20%	131.63%	83.55%	85.05%	100.00%	-
P/NAPS	5.52	5.26	3.55	1.85	1.21	1.17	1.62	22.64%
YoY %	4.94%	48.17%	91.89%	52.89%	3.42%	-27.78%	-	-
Horiz. %	340.74%	324.69%	219.14%	114.20%	74.69%	72.22%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	26/04/16	28/04/15	29/04/14	30/04/13	24/04/12	26/04/11	27/04/10	-
Price	3.89	6.09	3.58	1.82	1.17	1.14	1.65	-
P/RPS	4.65	4.83	3.00	1.61	1.38	1.13	1.81	17.01%
YoY %	-3.73%	61.00%	86.34%	16.67%	22.12%	-37.57%	-	-
Horiz. %	256.91%	266.85%	165.75%	88.95%	76.24%	62.43%	100.00%	-
P/EPS	74.24	24.96	17.76	12.20	12.66	11.78	17.70	26.96%
YoY %	197.44%	40.54%	45.57%	-3.63%	7.47%	-33.45%	-	-
Horiz. %	419.44%	141.02%	100.34%	68.93%	71.53%	66.55%	100.00%	-
EY	1.35	4.01	5.63	8.20	7.90	8.49	5.65	-21.20%
YoY %	-66.33%	-28.77%	-31.34%	3.80%	-6.95%	50.27%	-	-
Horiz. %	23.89%	70.97%	99.65%	145.13%	139.82%	150.27%	100.00%	-
DY	14.40	8.54	12.29	10.99	6.84	7.02	7.27	12.05%
YoY %	68.62%	-30.51%	11.83%	60.67%	-2.56%	-3.44%	-	-
Horiz. %	198.07%	117.47%	169.05%	151.17%	94.09%	96.56%	100.00%	-
P/NAPS	3.97	6.09	3.69	1.92	1.27	1.23	1.92	12.85%
YoY %	-34.81%	65.04%	92.19%	51.18%	3.25%	-35.94%	-	-
Horiz. %	206.77%	317.19%	192.19%	100.00%	66.15%	64.06%	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