[GTRONIC] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -0.71%

YoY- -5.38%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	270,744	213,368	302,032	304,846	332,664	332,122	347,636	-4.07%
YoY %	26.89%	-29.36%	-0.92%	-8.36%	0.16%	-4.46%	-	-
Horiz. %	77.88%	61.38%	86.88%	87.69%	95.69%	95.54%	100.00%	-
PBT	31,182	17,813	34,045	42,861	37,086	29,230	33,935	-1.39%
YoY %	75.05%	-47.68%	-20.57%	15.57%	26.88%	-13.86%	-	-
Horiz. %	91.89%	52.49%	100.32%	126.30%	109.29%	86.14%	100.00%	-
Tax	-2,781	-6,234	-5,737	-13,875	-6,451	-3,232	-2,622	0.98%
YoY %	55.39%	-8.66%	58.65%	-115.08%	-99.60%	-23.26%	-	-
Horiz. %	106.06%	237.76%	218.80%	529.18%	246.03%	123.26%	100.00%	-
NP	28,401	11,579	28,308	28,986	30,635	25,998	31,313	-1.61%
YoY %	145.28%	-59.10%	-2.34%	-5.38%	17.84%	-16.97%	-	-
Horiz. %	90.70%	36.98%	90.40%	92.57%	97.83%	83.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,401	11,579	28,308	28,986	30,635	25,998	31,313	-1.61%
YoY %	145.28%	-59.10%	-2.34%	-5.38%	17.84%	-16.97%	-	-
Horiz. %	90.70%	36.98%	90.40%	92.57%	97.83%	83.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.92%	35.00%	16.85%	32.37%	17.39%	11.06%	7.73%	-
YoY %	-74.51%	107.72%	-47.95%	86.14%	57.23%	43.08%	-	-
Horiz. %	115.39%	452.78%	217.98%	418.76%	224.97%	143.08%	100.00%	-
Total Cost	242,343	201,789	273,724	275,860	302,029	306,124	316,323	-4.34%
YoY %	20.10%	-26.28%	-0.77%	-8.66%	-1.34%	-3.22%	-	-
Horiz. %	76.61%	63.79%	86.53%	87.21%	95.48%	96.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,183	225,908	234,920	237,028	222,412	222,421	208,309	2.25%
YoY %	5.43%	-3.84%	-0.89%	6.57%	-0.00%	6.77%	-	-
Horiz. %	114.34%	108.45%	112.77%	113.79%	106.77%	106.77%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	22,827	12,953	36,710	30,285	17,004	26,084	7,036	21.66%
YoY %	76.23%	-64.72%	21.22%	78.11%	-34.81%	270.72%	-	-
Horiz. %	324.43%	184.10%	521.75%	430.43%	241.67%	370.72%	100.00%	-
Div Payout %	80.37%	111.87%	129.68%	104.48%	55.51%	100.33%	22.47%	-
YoY %	-28.16%	-13.73%	24.12%	88.22%	-44.67%	346.51%	-	-
Horiz. %	357.68%	497.86%	577.13%	464.98%	247.04%	446.51%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	238,183	225,908	234,920	237,028	222,412	222,421	208,309	2.25%
YoY %	5.43%	-3.84%	-0.89%	6.57%	-0.00%	6.77%	-	-
Horiz. %	114.34%	108.45%	112.77%	113.79%	106.77%	106.77%	100.00%	-
NOSH	264,648	262,683	1,305,116	1,316,825	1,308,307	1,308,363	1,301,935	-23.31%
YoY %	0.75%	-79.87%	-0.89%	0.65%	-0.00%	0.49%	-	-
Horiz. %	20.33%	20.18%	100.24%	101.14%	100.49%	100.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.49%	5.43%	9.37%	9.51%	9.21%	7.83%	9.01%	-
YoY %	93.19%	-42.05%	-1.47%	3.26%	17.62%	-13.10%	-	-
Horiz. %	116.43%	60.27%	104.00%	105.55%	102.22%	86.90%	100.00%	-
ROE	11.92%	5.13%	12.05%	12.23%	13.77%	11.69%	15.03%	-
YoY %	132.36%	-57.43%	-1.47%	-11.18%	17.79%	-22.22%	-	-
Horiz. %	79.31%	34.13%	80.17%	81.37%	91.62%	77.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	102.30	81.23	23.14	23.15	25.43	25.38	26.70	25.07%
YoY %	25.94%	251.04%	-0.04%	-8.97%	0.20%	-4.94%	-	-
Horiz. %	383.15%	304.23%	86.67%	86.70%	95.24%	95.06%	100.00%	-
EPS	10.73	4.41	2.17	2.20	2.34	1.99	2.41	28.24%
YoY %	143.31%	103.23%	-1.36%	-5.98%	17.59%	-17.43%	-	-
Horiz. %	445.23%	182.99%	90.04%	91.29%	97.10%	82.57%	100.00%	-
DPS	8.65	4.93	2.80	2.30	1.30	2.00	0.54	58.73%
YoY %	75.46%	76.07%	21.74%	76.92%	-35.00%	270.37%	-	-
Horiz. %	1,601.85%	912.96%	518.52%	425.93%	240.74%	370.37%	100.00%	-
NAPS	0.90	0.86	0.18	0.18	0.17	0.17	0.16	33.34%
YoY %	4.65%	377.78%	0.00%	5.88%	0.00%	6.25%	-	-
Horiz. %	562.50%	537.50%	112.50%	112.50%	106.25%	106.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,316,825
RPS	40.09	31.59	44.72	45.14	49.26	49.18	51.47	-4.07%
YoY %	26.91%	-29.36%	-0.93%	-8.36%	0.16%	-4.45%	-	-
Horiz. %	77.89%	61.38%	86.89%	87.70%	95.71%	95.55%	100.00%	-
EPS	4.21	1.71	4.19	4.29	4.54	3.85	4.64	-1.60%
YoY %	146.20%	-59.19%	-2.33%	-5.51%	17.92%	-17.03%	-	-
Horiz. %	90.73%	36.85%	90.30%	92.46%	97.84%	82.97%	100.00%	-
DPS	3.38	1.92	5.44	4.48	2.52	3.86	1.04	21.69%
YoY %	76.04%	-64.71%	21.43%	77.78%	-34.72%	271.15%	-	-
Horiz. %	325.00%	184.62%	523.08%	430.77%	242.31%	371.15%	100.00%	-
NAPS	0.3527	0.3345	0.3478	0.351	0.3293	0.3293	0.3084	2.26%
YoY %	5.44%	-3.82%	-0.91%	6.59%	0.00%	6.78%	-	-
Horiz. %	114.36%	108.46%	112.78%	113.81%	106.78%	106.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.12	0.81	1.00	1.40	1.50	1.55	2.25	-
P/RPS	1.09	1.00	4.32	6.05	5.90	6.11	8.43	-28.87%
YoY %	9.00%	-76.85%	-28.60%	2.54%	-3.44%	-27.52%	-	-
Horiz. %	12.93%	11.86%	51.25%	71.77%	69.99%	72.48%	100.00%	-
P/EPS	10.44	18.38	46.10	63.60	64.06	78.00	93.55	-30.60%
YoY %	-43.20%	-60.13%	-27.52%	-0.72%	-17.87%	-16.62%	-	-
Horiz. %	11.16%	19.65%	49.28%	67.99%	68.48%	83.38%	100.00%	-
EY	9.58	5.44	2.17	1.57	1.56	1.28	1.07	44.07%
YoY %	76.10%	150.69%	38.22%	0.64%	21.88%	19.63%	-	-
Horiz. %	895.33%	508.41%	202.80%	146.73%	145.79%	119.63%	100.00%	-
DY	7.72	6.09	2.80	1.64	0.87	1.29	0.24	78.28%
YoY %	26.77%	117.50%	70.73%	88.51%	-32.56%	437.50%	-	-
Horiz. %	3,216.67%	2,537.50%	1,166.67%	683.33%	362.50%	537.50%	100.00%	-
P/NAPS	1.24	0.94	5.56	7.78	8.82	9.12	14.06	-33.27%
YoY %	31.91%	-83.09%	-28.53%	-11.79%	-3.29%	-35.14%	-	-
Horiz. %	8.82%	6.69%	39.54%	55.33%	62.73%	64.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/10/10	27/10/09	28/10/08	30/10/07	30/10/06	25/10/05	26/10/04	-
Price	1.18	0.87	0.73	1.42	1.55	1.30	2.30	-
P/RPS	1.15	1.07	3.15	6.13	6.10	5.12	8.61	-28.49%
YoY %	7.48%	-66.03%	-48.61%	0.49%	19.14%	-40.53%	-	-
Horiz. %	13.36%	12.43%	36.59%	71.20%	70.85%	59.47%	100.00%	-
P/EPS	11.00	19.74	33.66	64.51	66.19	65.42	95.63	-30.25%
YoY %	-44.28%	-41.35%	-47.82%	-2.54%	1.18%	-31.59%	-	-
Horiz. %	11.50%	20.64%	35.20%	67.46%	69.21%	68.41%	100.00%	-
EY	9.09	5.07	2.97	1.55	1.51	1.53	1.05	43.27%
YoY %	79.29%	70.71%	91.61%	2.65%	-1.31%	45.71%	-	-
Horiz. %	865.71%	482.86%	282.86%	147.62%	143.81%	145.71%	100.00%	-
DY	7.33	5.67	3.84	1.62	0.84	1.54	0.23	78.01%
YoY %	29.28%	47.66%	137.04%	92.86%	-45.45%	569.57%	-	-
Horiz. %	3,186.96%	2,465.22%	1,669.57%	704.35%	365.22%	669.57%	100.00%	-
P/NAPS	1.31	1.01	4.06	7.89	9.12	7.65	14.38	-32.90%
YoY %	29.70%	-75.12%	-48.54%	-13.49%	19.22%	-46.80%	-	-
Horiz. %	9.11%	7.02%	28.23%	54.87%	63.42%	53.20%	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