Highlights

[GTRONIC] YoY Quarter Result on 2015-06-30 [#2]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 28-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     4.57%    YoY -     3.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 71,527 62,922 57,409 89,030 90,619 85,760 69,423 0.50%
  YoY % 13.68% 9.60% -35.52% -1.75% 5.67% 23.53% -
  Horiz. % 103.03% 90.64% 82.69% 128.24% 130.53% 123.53% 100.00%
PBT 10,865 8,467 8,577 20,772 20,776 16,521 12,097 -1.77%
  YoY % 28.32% -1.28% -58.71% -0.02% 25.76% 36.57% -
  Horiz. % 89.82% 69.99% 70.90% 171.71% 171.75% 136.57% 100.00%
Tax -1,524 -1,405 -2,055 -2,839 -3,480 -2,383 -2,383 -7.18%
  YoY % -8.47% 31.63% 27.62% 18.42% -46.03% 0.00% -
  Horiz. % 63.95% 58.96% 86.24% 119.14% 146.03% 100.00% 100.00%
NP 9,341 7,062 6,522 17,933 17,296 14,138 9,714 -0.65%
  YoY % 32.27% 8.28% -63.63% 3.68% 22.34% 45.54% -
  Horiz. % 96.16% 72.70% 67.14% 184.61% 178.05% 145.54% 100.00%
NP to SH 9,341 7,062 6,522 17,933 17,296 14,138 9,714 -0.65%
  YoY % 32.27% 8.28% -63.63% 3.68% 22.34% 45.54% -
  Horiz. % 96.16% 72.70% 67.14% 184.61% 178.05% 145.54% 100.00%
Tax Rate 14.03 % 16.59 % 23.96 % 13.67 % 16.75 % 14.42 % 19.70 % -5.50%
  YoY % -15.43% -30.76% 75.27% -18.39% 16.16% -26.80% -
  Horiz. % 71.22% 84.21% 121.62% 69.39% 85.03% 73.20% 100.00%
Total Cost 62,186 55,860 50,887 71,097 73,323 71,622 59,709 0.68%
  YoY % 11.32% 9.77% -28.43% -3.04% 2.37% 19.95% -
  Horiz. % 104.15% 93.55% 85.23% 119.07% 122.80% 119.95% 100.00%
Net Worth 293,334 268,355 285,161 300,757 291,537 274,524 257,608 2.19%
  YoY % 9.31% -5.89% -5.19% 3.16% 6.20% 6.57% -
  Horiz. % 113.87% 104.17% 110.70% 116.75% 113.17% 106.57% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 20,000 14,124 - - - - - -
  YoY % 41.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.60% 100.00% - - - - -
Div Payout % 214.11 % 200.00 % - % - % - % - % - % -
  YoY % 7.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.05% 100.00% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 293,334 268,355 285,161 300,757 291,537 274,524 257,608 2.19%
  YoY % 9.31% -5.89% -5.19% 3.16% 6.20% 6.57% -
  Horiz. % 113.87% 104.17% 110.70% 116.75% 113.17% 106.57% 100.00%
NOSH 666,669 282,480 282,337 281,081 280,324 274,524 268,342 16.37%
  YoY % 136.01% 0.05% 0.45% 0.27% 2.11% 2.30% -
  Horiz. % 248.44% 105.27% 105.22% 104.75% 104.47% 102.30% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.06 % 11.22 % 11.36 % 20.14 % 19.09 % 16.49 % 13.99 % -1.14%
  YoY % 16.40% -1.23% -43.59% 5.50% 15.77% 17.87% -
  Horiz. % 93.35% 80.20% 81.20% 143.96% 136.45% 117.87% 100.00%
ROE 3.18 % 2.63 % 2.29 % 5.96 % 5.93 % 5.15 % 3.77 % -2.80%
  YoY % 20.91% 14.85% -61.58% 0.51% 15.15% 36.60% -
  Horiz. % 84.35% 69.76% 60.74% 158.09% 157.29% 136.60% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.73 22.27 20.33 31.67 32.33 31.24 25.87 -13.64%
  YoY % -51.82% 9.54% -35.81% -2.04% 3.49% 20.76% -
  Horiz. % 41.48% 86.08% 78.59% 122.42% 124.97% 120.76% 100.00%
EPS 1.40 2.50 2.31 6.38 6.17 5.15 3.62 -14.64%
  YoY % -44.00% 8.23% -63.79% 3.40% 19.81% 42.27% -
  Horiz. % 38.67% 69.06% 63.81% 176.24% 170.44% 142.27% 100.00%
DPS 3.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 100.00% - - - - -
NAPS 0.4400 0.9500 1.0100 1.0700 1.0400 1.0000 0.9600 -12.19%
  YoY % -53.68% -5.94% -5.61% 2.88% 4.00% 4.17% -
  Horiz. % 45.83% 98.96% 105.21% 111.46% 108.33% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.68 9.40 8.58 13.30 13.54 12.81 10.37 0.49%
  YoY % 13.62% 9.56% -35.49% -1.77% 5.70% 23.53% -
  Horiz. % 102.99% 90.65% 82.74% 128.25% 130.57% 123.53% 100.00%
EPS 1.40 1.05 0.97 2.68 2.58 2.11 1.45 -0.58%
  YoY % 33.33% 8.25% -63.81% 3.88% 22.27% 45.52% -
  Horiz. % 96.55% 72.41% 66.90% 184.83% 177.93% 145.52% 100.00%
DPS 2.99 2.11 0.00 0.00 0.00 0.00 0.00 -
  YoY % 41.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.71% 100.00% - - - - -
NAPS 0.4382 0.4009 0.4260 0.4493 0.4355 0.4101 0.3848 2.19%
  YoY % 9.30% -5.89% -5.19% 3.17% 6.19% 6.57% -
  Horiz. % 113.88% 104.18% 110.71% 116.76% 113.18% 106.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.2100 6.0900 3.3300 5.9500 4.2300 2.1700 1.1900 -
P/RPS 20.60 27.34 16.38 18.79 13.09 6.95 4.60 28.37%
  YoY % -24.65% 66.91% -12.83% 43.54% 88.35% 51.09% -
  Horiz. % 447.83% 594.35% 356.09% 408.48% 284.57% 151.09% 100.00%
P/EPS 157.73 243.60 144.16 93.26 68.56 42.14 32.87 29.86%
  YoY % -35.25% 68.98% 54.58% 36.03% 62.70% 28.20% -
  Horiz. % 479.86% 741.10% 438.58% 283.72% 208.58% 128.20% 100.00%
EY 0.63 0.41 0.69 1.07 1.46 2.37 3.04 -23.06%
  YoY % 53.66% -40.58% -35.51% -26.71% -38.40% -22.04% -
  Horiz. % 20.72% 13.49% 22.70% 35.20% 48.03% 77.96% 100.00%
DY 1.36 0.82 0.00 0.00 0.00 0.00 0.00 -
  YoY % 65.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.85% 100.00% - - - - -
P/NAPS 5.02 6.41 3.30 5.56 4.07 2.17 1.24 26.23%
  YoY % -21.68% 94.24% -40.65% 36.61% 87.56% 75.00% -
  Horiz. % 404.84% 516.94% 266.13% 448.39% 328.23% 175.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/07/18 25/07/17 26/07/16 28/07/15 05/08/14 30/07/13 24/07/12 -
Price 2.5000 6.1700 3.2700 6.1000 4.6500 2.6000 1.3900 -
P/RPS 23.30 27.70 16.08 19.26 14.38 8.32 5.37 27.70%
  YoY % -15.88% 72.26% -16.51% 33.94% 72.84% 54.93% -
  Horiz. % 433.89% 515.83% 299.44% 358.66% 267.78% 154.93% 100.00%
P/EPS 178.43 246.80 141.56 95.61 75.36 50.49 38.40 29.16%
  YoY % -27.70% 74.34% 48.06% 26.87% 49.26% 31.48% -
  Horiz. % 464.66% 642.71% 368.65% 248.98% 196.25% 131.48% 100.00%
EY 0.56 0.41 0.71 1.05 1.33 1.98 2.60 -22.57%
  YoY % 36.59% -42.25% -32.38% -21.05% -32.83% -23.85% -
  Horiz. % 21.54% 15.77% 27.31% 40.38% 51.15% 76.15% 100.00%
DY 1.20 0.81 0.00 0.00 0.00 0.00 0.00 -
  YoY % 48.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.15% 100.00% - - - - -
P/NAPS 5.68 6.49 3.24 5.70 4.47 2.60 1.45 25.54%
  YoY % -12.48% 100.31% -43.16% 27.52% 71.92% 79.31% -
  Horiz. % 391.72% 447.59% 223.45% 393.10% 308.28% 179.31% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

386  313  510  983 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.025-0.005 
 CAREPLS 1.34+0.23 
 XOX 0.075+0.01 
 KGROUP 0.0750.00 
 SANICHI 0.105+0.01 
 AT 0.06+0.01 
 VELESTO 0.1550.00 
 HLT 0.555+0.03 
 HLT-WA 0.35+0.015 
 KNM 0.215+0.01 

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