[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

29-Oct-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 62.41%

YoY- 31.2%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	168,612	266,432	265,115	242,929	204,222	207,084	205,700	-3.25%
YoY %	-36.71%	0.50%	9.13%	18.95%	-1.38%	0.67%	-	-
Horiz. %	81.97%	129.52%	128.88%	118.10%	99.28%	100.67%	100.00%	-
PBT	24,735	63,306	59,656	47,508	37,450	24,550	26,107	-0.89%
YoY %	-60.93%	6.12%	25.57%	26.86%	52.55%	-5.96%	-	-
Horiz. %	94.74%	242.49%	228.51%	181.97%	143.45%	94.04%	100.00%	-
Tax	-5,381	-7,734	-10,564	-7,989	-7,328	-2,878	-3,716	6.35%
YoY %	30.42%	26.79%	-32.23%	-9.02%	-154.62%	22.55%	-	-
Horiz. %	144.81%	208.13%	284.28%	214.99%	197.20%	77.45%	100.00%	-
NP	19,354	55,572	49,092	39,519	30,122	21,672	22,391	-2.39%
YoY %	-65.17%	13.20%	24.22%	31.20%	38.99%	-3.21%	-	-
Horiz. %	86.44%	248.19%	219.25%	176.50%	134.53%	96.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,354	60,075	49,092	39,519	30,122	21,672	22,391	-2.39%
YoY %	-67.78%	22.37%	24.22%	31.20%	38.99%	-3.21%	-	-
Horiz. %	86.44%	268.30%	219.25%	176.50%	134.53%	96.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.75%	12.22%	17.71%	16.82%	19.57%	11.72%	14.23%	-
YoY %	77.99%	-31.00%	5.29%	-14.05%	66.98%	-17.64%	-	-
Horiz. %	152.85%	85.87%	124.46%	118.20%	137.53%	82.36%	100.00%	-
Total Cost	149,258	210,860	216,023	203,410	174,100	185,412	183,309	-3.36%
YoY %	-29.21%	-2.39%	6.20%	16.84%	-6.10%	1.15%	-	-
Horiz. %	81.42%	115.03%	117.85%	110.97%	94.98%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,717	337,465	297,527	284,051	266,733	252,618	238,484	2.81%
YoY %	-16.52%	13.42%	4.74%	6.49%	5.59%	5.93%	-	-
Horiz. %	118.13%	141.50%	124.76%	119.11%	111.85%	105.93%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	64,795	69,925	61,750	46,882	24,248	18,613	17,621	24.21%
YoY %	-7.34%	13.24%	31.71%	93.34%	30.27%	5.63%	-	-
Horiz. %	367.71%	396.83%	350.43%	266.06%	137.61%	105.63%	100.00%	-
Div Payout %	334.79%	116.40%	125.79%	118.63%	80.50%	85.89%	78.70%	-
YoY %	187.62%	-7.46%	6.04%	47.37%	-6.28%	9.14%	-	-
Horiz. %	425.40%	147.90%	159.83%	150.74%	102.29%	109.14%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	281,717	337,465	297,527	284,051	266,733	252,618	238,484	2.81%
YoY %	-16.52%	13.42%	4.74%	6.49%	5.59%	5.93%	-	-
Horiz. %	118.13%	141.50%	124.76%	119.11%	111.85%	105.93%	100.00%	-
NOSH	281,717	304,023	280,686	275,778	269,427	265,914	264,982	1.02%
YoY %	-7.34%	8.31%	1.78%	2.36%	1.32%	0.35%	-	-
Horiz. %	106.32%	114.73%	105.93%	104.07%	101.68%	100.35%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	11.48%	20.86%	18.52%	16.27%	14.75%	10.47%	10.89%	-
YoY %	-44.97%	12.63%	13.83%	10.31%	40.88%	-3.86%	-	-
Horiz. %	105.42%	191.55%	170.06%	149.40%	135.45%	96.14%	100.00%	-
ROE	6.87%	17.80%	16.50%	13.91%	11.29%	8.58%	9.39%	-
YoY %	-61.40%	7.88%	18.62%	23.21%	31.59%	-8.63%	-	-
Horiz. %	73.16%	189.56%	175.72%	148.14%	120.23%	91.37%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	59.85	87.64	94.45	88.09	75.80	77.88	77.63	-4.23%
YoY %	-31.71%	-7.21%	7.22%	16.21%	-2.67%	0.32%	-	-
Horiz. %	77.10%	112.89%	121.67%	113.47%	97.64%	100.32%	100.00%	-
EPS	6.87	19.76	17.49	14.33	11.18	8.15	8.45	-3.38%
YoY %	-65.23%	12.98%	22.05%	28.18%	37.18%	-3.55%	-	-
Horiz. %	81.30%	233.85%	206.98%	169.59%	132.31%	96.45%	100.00%	-
DPS	23.00	23.00	22.00	17.00	9.00	7.00	6.65	22.95%
YoY %	0.00%	4.55%	29.41%	88.89%	28.57%	5.26%	-	-
Horiz. %	345.86%	345.86%	330.83%	255.64%	135.34%	105.26%	100.00%	-
NAPS	1.00	1.11	1.06	1.03	0.99	0.95	0.90	1.76%
YoY %	-9.91%	4.72%	2.91%	4.04%	4.21%	5.56%	-	-
Horiz. %	111.11%	123.33%	117.78%	114.44%	110.00%	105.56%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 275,607
RPS	24.97	39.45	39.25	35.97	30.24	30.66	30.46	-3.25%
YoY %	-36.70%	0.51%	9.12%	18.95%	-1.37%	0.66%	-	-
Horiz. %	81.98%	129.51%	128.86%	118.09%	99.28%	100.66%	100.00%	-
EPS	2.87	8.89	7.27	5.85	4.46	3.21	3.32	-2.39%
YoY %	-67.72%	22.28%	24.27%	31.17%	38.94%	-3.31%	-	-
Horiz. %	86.45%	267.77%	218.98%	176.20%	134.34%	96.69%	100.00%	-
DPS	9.59	10.35	9.14	6.94	3.59	2.76	2.61	24.19%
YoY %	-7.34%	13.24%	31.70%	93.31%	30.07%	5.75%	-	-
Horiz. %	367.43%	396.55%	350.19%	265.90%	137.55%	105.75%	100.00%	-
NAPS	0.4171	0.4997	0.4405	0.4206	0.3949	0.374	0.3531	2.81%
YoY %	-16.53%	13.44%	4.73%	6.51%	5.59%	5.92%	-	-
Horiz. %	118.13%	141.52%	124.75%	119.12%	111.84%	105.92%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	3.65	6.25	4.68	2.91	1.47	0.93	1.12	-
P/RPS	6.10	7.13	4.95	3.30	1.94	1.19	1.44	27.17%
YoY %	-14.45%	44.04%	50.00%	70.10%	63.03%	-17.36%	-	-
Horiz. %	423.61%	495.14%	343.75%	229.17%	134.72%	82.64%	100.00%	-
P/EPS	53.13	31.63	26.76	20.31	13.15	11.41	13.25	26.01%
YoY %	67.97%	18.20%	31.76%	54.45%	15.25%	-13.89%	-	-
Horiz. %	400.98%	238.72%	201.96%	153.28%	99.25%	86.11%	100.00%	-
EY	1.88	3.16	3.74	4.92	7.61	8.76	7.54	-20.64%
YoY %	-40.51%	-15.51%	-23.98%	-35.35%	-13.13%	16.18%	-	-
Horiz. %	24.93%	41.91%	49.60%	65.25%	100.93%	116.18%	100.00%	-
DY	6.30	3.68	4.70	5.84	6.12	7.53	5.94	0.98%
YoY %	71.20%	-21.70%	-19.52%	-4.58%	-18.73%	26.77%	-	-
Horiz. %	106.06%	61.95%	79.12%	98.32%	103.03%	126.77%	100.00%	-
P/NAPS	3.65	5.63	4.42	2.83	1.48	0.98	1.24	19.69%
YoY %	-35.17%	27.38%	56.18%	91.22%	51.02%	-20.97%	-	-
Horiz. %	294.35%	454.03%	356.45%	228.23%	119.35%	79.03%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	25/10/16	27/10/15	28/10/14	29/10/13	30/10/12	25/10/11	26/10/10	-
Price	3.56	6.11	4.24	3.14	1.50	0.90	1.18	-
P/RPS	5.95	6.97	4.49	3.56	1.98	1.16	1.52	25.51%
YoY %	-14.63%	55.23%	26.12%	79.80%	70.69%	-23.68%	-	-
Horiz. %	391.45%	458.55%	295.39%	234.21%	130.26%	76.32%	100.00%	-
P/EPS	51.82	30.92	24.24	21.91	13.42	11.04	13.96	24.40%
YoY %	67.59%	27.56%	10.63%	63.26%	21.56%	-20.92%	-	-
Horiz. %	371.20%	221.49%	173.64%	156.95%	96.13%	79.08%	100.00%	-
EY	1.93	3.23	4.13	4.56	7.45	9.06	7.16	-19.61%
YoY %	-40.25%	-21.79%	-9.43%	-38.79%	-17.77%	26.54%	-	-
Horiz. %	26.96%	45.11%	57.68%	63.69%	104.05%	126.54%	100.00%	-
DY	6.46	3.76	5.19	5.41	6.00	7.78	5.64	2.28%
YoY %	71.81%	-27.55%	-4.07%	-9.83%	-22.88%	37.94%	-	-
Horiz. %	114.54%	66.67%	92.02%	95.92%	106.38%	137.94%	100.00%	-
P/NAPS	3.56	5.50	4.00	3.05	1.52	0.95	1.31	18.11%
YoY %	-35.27%	37.50%	31.15%	100.66%	60.00%	-27.48%	-	-
Horiz. %	271.76%	419.85%	305.34%	232.82%	116.03%	72.52%	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