[GTRONIC] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -25.02%

YoY- -64.11%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	254,871	286,198	256,136	219,540	317,046	306,812	334,070	-4.40%
YoY %	-10.95%	11.74%	16.67%	-30.75%	3.34%	-8.16%	-	-
Horiz. %	76.29%	85.67%	76.67%	65.72%	94.90%	91.84%	100.00%	-
PBT	33,821	37,779	27,997	17,650	37,880	41,250	36,319	-1.17%
YoY %	-10.48%	34.94%	58.62%	-53.41%	-8.17%	13.58%	-	-
Horiz. %	93.12%	104.02%	77.09%	48.60%	104.30%	113.58%	100.00%	-
Tax	-5,157	-7,850	-2,182	-6,527	-6,888	-12,056	-6,992	-4.94%
YoY %	34.31%	-259.76%	66.57%	5.24%	42.87%	-72.43%	-	-
Horiz. %	73.76%	112.27%	31.21%	93.35%	98.51%	172.43%	100.00%	-
NP	28,664	29,929	25,815	11,123	30,992	29,194	29,327	-0.38%
YoY %	-4.23%	15.94%	132.09%	-64.11%	6.16%	-0.45%	-	-
Horiz. %	97.74%	102.05%	88.02%	37.93%	105.68%	99.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,664	29,929	25,815	11,123	30,992	29,194	29,327	-0.38%
YoY %	-4.23%	15.94%	132.09%	-64.11%	6.16%	-0.45%	-	-
Horiz. %	97.74%	102.05%	88.02%	37.93%	105.68%	99.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.25%	20.78%	7.79%	36.98%	18.18%	29.23%	19.25%	-
YoY %	-26.61%	166.75%	-78.93%	103.41%	-37.80%	51.84%	-	-
Horiz. %	79.22%	107.95%	40.47%	192.10%	94.44%	151.84%	100.00%	-
Total Cost	226,207	256,269	230,321	208,417	286,054	277,618	304,743	-4.84%
YoY %	-11.73%	11.27%	10.51%	-27.14%	3.04%	-8.90%	-	-
Horiz. %	74.23%	84.09%	75.58%	68.39%	93.87%	91.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,608	249,581	229,989	219,910	223,125	224,624	221,836	2.52%
YoY %	3.22%	8.52%	4.58%	-1.44%	-0.67%	1.26%	-	-
Horiz. %	116.13%	112.51%	103.68%	99.13%	100.58%	101.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	23,964	20,685	13,167	12,953	36,710	30,285	17,004	5.87%
YoY %	15.85%	57.10%	1.65%	-64.72%	21.22%	78.11%	-	-
Horiz. %	140.93%	121.65%	77.43%	76.18%	215.89%	178.11%	100.00%	-
Div Payout %	83.61%	69.11%	51.01%	116.46%	118.45%	103.74%	57.98%	-
YoY %	20.98%	35.48%	-56.20%	-1.68%	14.18%	78.92%	-	-
Horiz. %	144.20%	119.20%	87.98%	200.86%	204.29%	178.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	257,608	249,581	229,989	219,910	223,125	224,624	221,836	2.52%
YoY %	3.22%	8.52%	4.58%	-1.44%	-0.67%	1.26%	-	-
Horiz. %	116.13%	112.51%	103.68%	99.13%	100.58%	101.26%	100.00%	-
NOSH	268,342	265,512	264,355	261,798	1,312,499	1,321,320	1,304,918	-23.15%
YoY %	1.07%	0.44%	0.98%	-80.05%	-0.67%	1.26%	-	-
Horiz. %	20.56%	20.35%	20.26%	20.06%	100.58%	101.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.25%	10.46%	10.08%	5.07%	9.78%	9.52%	8.78%	-
YoY %	7.55%	3.77%	98.82%	-48.16%	2.73%	8.43%	-	-
Horiz. %	128.13%	119.13%	114.81%	57.74%	111.39%	108.43%	100.00%	-
ROE	11.13%	11.99%	11.22%	5.06%	13.89%	13.00%	13.22%	-
YoY %	-7.17%	6.86%	121.74%	-63.57%	6.85%	-1.66%	-	-
Horiz. %	84.19%	90.70%	84.87%	38.28%	105.07%	98.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	94.98	107.79	96.89	83.86	24.16	23.22	25.60	24.39%
YoY %	-11.88%	11.25%	15.54%	247.10%	4.05%	-9.30%	-	-
Horiz. %	371.02%	421.05%	378.48%	327.58%	94.38%	90.70%	100.00%	-
EPS	10.68	11.27	9.77	4.25	2.36	2.21	2.25	29.60%
YoY %	-5.24%	15.35%	129.88%	80.08%	6.79%	-1.78%	-	-
Horiz. %	474.67%	500.89%	434.22%	188.89%	104.89%	98.22%	100.00%	-
DPS	9.00	7.79	5.00	4.95	2.80	2.30	1.30	38.01%
YoY %	15.53%	55.80%	1.01%	76.79%	21.74%	76.92%	-	-
Horiz. %	692.31%	599.23%	384.62%	380.77%	215.38%	176.92%	100.00%	-
NAPS	0.96	0.94	0.87	0.84	0.17	0.17	0.17	33.41%
YoY %	2.13%	8.05%	3.57%	394.12%	0.00%	0.00%	-	-
Horiz. %	564.71%	552.94%	511.76%	494.12%	100.00%	100.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,798
RPS	37.74	42.38	37.92	32.51	46.94	45.43	49.46	-4.40%
YoY %	-10.95%	11.76%	16.64%	-30.74%	3.32%	-8.15%	-	-
Horiz. %	76.30%	85.69%	76.67%	65.73%	94.90%	91.85%	100.00%	-
EPS	4.24	4.43	3.82	1.65	4.59	4.32	4.34	-0.38%
YoY %	-4.29%	15.97%	131.52%	-64.05%	6.25%	-0.46%	-	-
Horiz. %	97.70%	102.07%	88.02%	38.02%	105.76%	99.54%	100.00%	-
DPS	3.55	3.06	1.95	1.92	5.44	4.48	2.52	5.87%
YoY %	16.01%	56.92%	1.56%	-64.71%	21.43%	77.78%	-	-
Horiz. %	140.87%	121.43%	77.38%	76.19%	215.87%	177.78%	100.00%	-
NAPS	0.3814	0.3695	0.3405	0.3256	0.3304	0.3326	0.3285	2.51%
YoY %	3.22%	8.52%	4.58%	-1.45%	-0.66%	1.25%	-	-
Horiz. %	116.10%	112.48%	103.65%	99.12%	100.58%	101.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.19	1.01	1.46	0.72	1.00	1.52	1.60	-
P/RPS	1.25	0.94	1.51	0.86	4.14	6.55	6.25	-23.50%
YoY %	32.98%	-37.75%	75.58%	-79.23%	-36.79%	4.80%	-	-
Horiz. %	20.00%	15.04%	24.16%	13.76%	66.24%	104.80%	100.00%	-
P/EPS	11.14	8.96	14.95	16.95	42.35	68.80	71.19	-26.57%
YoY %	24.33%	-40.07%	-11.80%	-59.98%	-38.44%	-3.36%	-	-
Horiz. %	15.65%	12.59%	21.00%	23.81%	59.49%	96.64%	100.00%	-
EY	8.98	11.16	6.69	5.90	2.36	1.45	1.40	36.27%
YoY %	-19.53%	66.82%	13.39%	150.00%	62.76%	3.57%	-	-
Horiz. %	641.43%	797.14%	477.86%	421.43%	168.57%	103.57%	100.00%	-
DY	7.56	7.71	3.42	6.87	2.80	1.51	0.81	45.05%
YoY %	-1.95%	125.44%	-50.22%	145.36%	85.43%	86.42%	-	-
Horiz. %	933.33%	951.85%	422.22%	848.15%	345.68%	186.42%	100.00%	-
P/NAPS	1.24	1.07	1.68	0.86	5.88	8.94	9.41	-28.64%
YoY %	15.89%	-36.31%	95.35%	-85.37%	-34.23%	-4.99%	-	-
Horiz. %	13.18%	11.37%	17.85%	9.14%	62.49%	95.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/07/12	26/07/11	27/07/10	28/07/09	29/07/08	31/07/07	25/07/06	-
Price	1.39	1.00	1.46	0.79	1.02	1.50	1.50	-
P/RPS	1.46	0.93	1.51	0.94	4.22	6.46	5.86	-20.65%
YoY %	56.99%	-38.41%	60.64%	-77.73%	-34.67%	10.24%	-	-
Horiz. %	24.91%	15.87%	25.77%	16.04%	72.01%	110.24%	100.00%	-
P/EPS	13.01	8.87	14.95	18.59	43.20	67.89	66.74	-23.83%
YoY %	46.67%	-40.67%	-19.58%	-56.97%	-36.37%	1.72%	-	-
Horiz. %	19.49%	13.29%	22.40%	27.85%	64.73%	101.72%	100.00%	-
EY	7.68	11.27	6.69	5.38	2.31	1.47	1.50	31.25%
YoY %	-31.85%	68.46%	24.35%	132.90%	57.14%	-2.00%	-	-
Horiz. %	512.00%	751.33%	446.00%	358.67%	154.00%	98.00%	100.00%	-
DY	6.47	7.79	3.42	6.26	2.75	1.53	0.87	39.66%
YoY %	-16.94%	127.78%	-45.37%	127.64%	79.74%	75.86%	-	-
Horiz. %	743.68%	895.40%	393.10%	719.54%	316.09%	175.86%	100.00%	-
P/NAPS	1.45	1.06	1.68	0.94	6.00	8.82	8.82	-25.96%
YoY %	36.79%	-36.90%	78.72%	-84.33%	-31.97%	0.00%	-	-
Horiz. %	16.44%	12.02%	19.05%	10.66%	68.03%	100.00%	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