Highlights

[GTRONIC] QoQ Quarter Result on 2014-12-31 [#4]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -13.50%    YoY -     16.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 88,707 89,030 88,695 89,929 91,074 90,619 83,422 4.18%
  QoQ % -0.36% 0.38% -1.37% -1.26% 0.50% 8.63% -
  Horiz. % 106.34% 106.72% 106.32% 107.80% 109.17% 108.63% 100.00%
PBT 22,171 20,772 20,363 16,560 21,834 20,776 17,046 19.13%
  QoQ % 6.74% 2.01% 22.96% -24.15% 5.09% 21.88% -
  Horiz. % 130.07% 121.86% 119.46% 97.15% 128.09% 121.88% 100.00%
Tax -1,681 -2,839 -3,214 -1,254 -4,140 -3,480 -2,944 -31.15%
  QoQ % 40.79% 11.67% -156.30% 69.71% -18.97% -18.21% -
  Horiz. % 57.10% 96.43% 109.17% 42.60% 140.62% 118.21% 100.00%
NP 20,490 17,933 17,149 15,306 17,694 17,296 14,102 28.26%
  QoQ % 14.26% 4.57% 12.04% -13.50% 2.30% 22.65% -
  Horiz. % 145.30% 127.17% 121.61% 108.54% 125.47% 122.65% 100.00%
NP to SH 23,568 17,933 17,149 15,306 17,694 17,296 14,102 40.79%
  QoQ % 31.42% 4.57% 12.04% -13.50% 2.30% 22.65% -
  Horiz. % 167.13% 127.17% 121.61% 108.54% 125.47% 122.65% 100.00%
Tax Rate 7.58 % 13.67 % 15.78 % 7.57 % 18.96 % 16.75 % 17.27 % -42.22%
  QoQ % -44.55% -13.37% 108.45% -60.07% 13.19% -3.01% -
  Horiz. % 43.89% 79.15% 91.37% 43.83% 109.79% 96.99% 100.00%
Total Cost 68,217 71,097 71,546 74,623 73,380 73,323 69,320 -1.06%
  QoQ % -4.05% -0.63% -4.12% 1.69% 0.08% 5.77% -
  Horiz. % 98.41% 102.56% 103.21% 107.65% 105.86% 105.77% 100.00%
Net Worth 359,347 300,757 281,131 283,652 297,236 291,537 271,407 20.56%
  QoQ % 19.48% 6.98% -0.89% -4.57% 1.96% 7.42% -
  Horiz. % 132.40% 110.81% 103.58% 104.51% 109.52% 107.42% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 36,547 - 30,845 - 30,778 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.74% 0.00% 100.22% 0.00% 100.00%
Div Payout % - % - % 213.11 % - % 174.33 % - % 218.25 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.64% 0.00% 79.88% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 359,347 300,757 281,131 283,652 297,236 291,537 271,407 20.56%
  QoQ % 19.48% 6.98% -0.89% -4.57% 1.96% 7.42% -
  Horiz. % 132.40% 110.81% 103.58% 104.51% 109.52% 107.42% 100.00%
NOSH 323,736 281,081 281,131 280,844 280,412 280,324 279,801 10.20%
  QoQ % 15.18% -0.02% 0.10% 0.15% 0.03% 0.19% -
  Horiz. % 115.70% 100.46% 100.48% 100.37% 100.22% 100.19% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.10 % 20.14 % 19.33 % 17.02 % 19.43 % 19.09 % 16.90 % 23.14%
  QoQ % 14.70% 4.19% 13.57% -12.40% 1.78% 12.96% -
  Horiz. % 136.69% 119.17% 114.38% 100.71% 114.97% 112.96% 100.00%
ROE 6.56 % 5.96 % 6.10 % 5.40 % 5.95 % 5.93 % 5.20 % 16.74%
  QoQ % 10.07% -2.30% 12.96% -9.24% 0.34% 14.04% -
  Horiz. % 126.15% 114.62% 117.31% 103.85% 114.42% 114.04% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.40 31.67 31.55 32.02 32.48 32.33 29.81 -5.46%
  QoQ % -13.48% 0.38% -1.47% -1.42% 0.46% 8.45% -
  Horiz. % 91.92% 106.24% 105.84% 107.41% 108.96% 108.45% 100.00%
EPS 7.28 6.38 6.10 5.45 6.31 6.17 5.04 27.75%
  QoQ % 14.11% 4.59% 11.93% -13.63% 2.27% 22.42% -
  Horiz. % 144.44% 126.59% 121.03% 108.13% 125.20% 122.42% 100.00%
DPS 0.00 0.00 13.00 0.00 11.00 0.00 11.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.18% 0.00% 100.00% 0.00% 100.00%
NAPS 1.1100 1.0700 1.0000 1.0100 1.0600 1.0400 0.9700 9.40%
  QoQ % 3.74% 7.00% -0.99% -4.72% 1.92% 7.22% -
  Horiz. % 114.43% 110.31% 103.09% 104.12% 109.28% 107.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.25 13.30 13.25 13.43 13.60 13.54 12.46 4.18%
  QoQ % -0.38% 0.38% -1.34% -1.25% 0.44% 8.67% -
  Horiz. % 106.34% 106.74% 106.34% 107.78% 109.15% 108.67% 100.00%
EPS 3.52 2.68 2.56 2.29 2.64 2.58 2.11 40.62%
  QoQ % 31.34% 4.69% 11.79% -13.26% 2.33% 22.27% -
  Horiz. % 166.82% 127.01% 121.33% 108.53% 125.12% 122.27% 100.00%
DPS 0.00 0.00 5.46 0.00 4.61 0.00 4.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.70% 0.00% 100.22% 0.00% 100.00%
NAPS 0.5368 0.4493 0.4199 0.4237 0.4440 0.4355 0.4054 20.56%
  QoQ % 19.47% 7.00% -0.90% -4.57% 1.95% 7.42% -
  Horiz. % 132.41% 110.83% 103.58% 104.51% 109.52% 107.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.2500 5.9500 5.2600 4.3000 4.6800 4.2300 3.4400 -
P/RPS 22.81 18.79 16.67 13.43 14.41 13.09 11.54 57.43%
  QoQ % 21.39% 12.72% 24.13% -6.80% 10.08% 13.43% -
  Horiz. % 197.66% 162.82% 144.45% 116.38% 124.87% 113.43% 100.00%
P/EPS 85.85 93.26 86.23 78.90 74.17 68.56 68.25 16.51%
  QoQ % -7.95% 8.15% 9.29% 6.38% 8.18% 0.45% -
  Horiz. % 125.79% 136.64% 126.34% 115.60% 108.67% 100.45% 100.00%
EY 1.16 1.07 1.16 1.27 1.35 1.46 1.47 -14.59%
  QoQ % 8.41% -7.76% -8.66% -5.93% -7.53% -0.68% -
  Horiz. % 78.91% 72.79% 78.91% 86.39% 91.84% 99.32% 100.00%
DY 0.00 0.00 2.47 0.00 2.35 0.00 3.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.19% 0.00% 73.44% 0.00% 100.00%
P/NAPS 5.63 5.56 5.26 4.26 4.42 4.07 3.55 35.96%
  QoQ % 1.26% 5.70% 23.47% -3.62% 8.60% 14.65% -
  Horiz. % 158.59% 156.62% 148.17% 120.00% 124.51% 114.65% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/10/15 28/07/15 28/04/15 24/02/15 28/10/14 05/08/14 29/04/14 -
Price 6.1100 6.1000 6.0900 4.9900 4.2400 4.6500 3.5800 -
P/RPS 22.30 19.26 19.30 15.58 13.05 14.38 12.01 51.01%
  QoQ % 15.78% -0.21% 23.88% 19.39% -9.25% 19.73% -
  Horiz. % 185.68% 160.37% 160.70% 129.73% 108.66% 119.73% 100.00%
P/EPS 83.93 95.61 99.84 91.56 67.19 75.36 71.03 11.76%
  QoQ % -12.22% -4.24% 9.04% 36.27% -10.84% 6.10% -
  Horiz. % 118.16% 134.61% 140.56% 128.90% 94.59% 106.10% 100.00%
EY 1.19 1.05 1.00 1.09 1.49 1.33 1.41 -10.68%
  QoQ % 13.33% 5.00% -8.26% -26.85% 12.03% -5.67% -
  Horiz. % 84.40% 74.47% 70.92% 77.30% 105.67% 94.33% 100.00%
DY 0.00 0.00 2.13 0.00 2.59 0.00 3.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.38% 0.00% 84.36% 0.00% 100.00%
P/NAPS 5.50 5.70 6.09 4.94 4.00 4.47 3.69 30.45%
  QoQ % -3.51% -6.40% 23.28% 23.50% -10.51% 21.14% -
  Horiz. % 149.05% 154.47% 165.04% 133.88% 108.40% 121.14% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

372  273  482  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.030.00 
 XOX 0.075+0.01 
 CAREPLS 1.26+0.15 
 SANICHI 0.105+0.01 
 KGROUP 0.08+0.005 
 VELESTO 0.16+0.005 
 KNM 0.215+0.01 
 ADVENTA 1.72+0.36 
 BPLANT 0.37+0.035 
 HUBLINE 0.0550.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers