Highlights

[GTRONIC] YoY Quarter Result on 2017-06-30 [#2]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 25-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     51.32%    YoY -     8.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 47,049 71,527 62,922 57,409 89,030 90,619 85,760 -9.52%
  YoY % -34.22% 13.68% 9.60% -35.52% -1.75% 5.67% -
  Horiz. % 54.86% 83.40% 73.37% 66.94% 103.81% 105.67% 100.00%
PBT 8,612 10,865 8,467 8,577 20,772 20,776 16,521 -10.28%
  YoY % -20.74% 28.32% -1.28% -58.71% -0.02% 25.76% -
  Horiz. % 52.13% 65.76% 51.25% 51.92% 125.73% 125.76% 100.00%
Tax -471 -1,524 -1,405 -2,055 -2,839 -3,480 -2,383 -23.67%
  YoY % 69.09% -8.47% 31.63% 27.62% 18.42% -46.03% -
  Horiz. % 19.77% 63.95% 58.96% 86.24% 119.14% 146.03% 100.00%
NP 8,141 9,341 7,062 6,522 17,933 17,296 14,138 -8.78%
  YoY % -12.85% 32.27% 8.28% -63.63% 3.68% 22.34% -
  Horiz. % 57.58% 66.07% 49.95% 46.13% 126.84% 122.34% 100.00%
NP to SH 8,141 9,341 7,062 6,522 17,933 17,296 14,138 -8.78%
  YoY % -12.85% 32.27% 8.28% -63.63% 3.68% 22.34% -
  Horiz. % 57.58% 66.07% 49.95% 46.13% 126.84% 122.34% 100.00%
Tax Rate 5.47 % 14.03 % 16.59 % 23.96 % 13.67 % 16.75 % 14.42 % -14.91%
  YoY % -61.01% -15.43% -30.76% 75.27% -18.39% 16.16% -
  Horiz. % 37.93% 97.30% 115.05% 166.16% 94.80% 116.16% 100.00%
Total Cost 38,908 62,186 55,860 50,887 71,097 73,323 71,622 -9.67%
  YoY % -37.43% 11.32% 9.77% -28.43% -3.04% 2.37% -
  Horiz. % 54.32% 86.83% 77.99% 71.05% 99.27% 102.37% 100.00%
Net Worth 294,397 293,334 268,355 285,161 300,757 291,537 274,524 1.17%
  YoY % 0.36% 9.31% -5.89% -5.19% 3.16% 6.20% -
  Horiz. % 107.24% 106.85% 97.75% 103.87% 109.56% 106.20% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 13,381 20,000 14,124 - - - - -
  YoY % -33.09% 41.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.74% 141.60% 100.00% - - - -
Div Payout % 164.37 % 214.11 % 200.00 % - % - % - % - % -
  YoY % -23.23% 7.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.18% 107.05% 100.00% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 294,397 293,334 268,355 285,161 300,757 291,537 274,524 1.17%
  YoY % 0.36% 9.31% -5.89% -5.19% 3.16% 6.20% -
  Horiz. % 107.24% 106.85% 97.75% 103.87% 109.56% 106.20% 100.00%
NOSH 669,085 666,669 282,480 282,337 281,081 280,324 274,524 16.00%
  YoY % 0.36% 136.01% 0.05% 0.45% 0.27% 2.11% -
  Horiz. % 243.73% 242.85% 102.90% 102.85% 102.39% 102.11% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 17.30 % 13.06 % 11.22 % 11.36 % 20.14 % 19.09 % 16.49 % 0.80%
  YoY % 32.47% 16.40% -1.23% -43.59% 5.50% 15.77% -
  Horiz. % 104.91% 79.20% 68.04% 68.89% 122.13% 115.77% 100.00%
ROE 2.77 % 3.18 % 2.63 % 2.29 % 5.96 % 5.93 % 5.15 % -9.82%
  YoY % -12.89% 20.91% 14.85% -61.58% 0.51% 15.15% -
  Horiz. % 53.79% 61.75% 51.07% 44.47% 115.73% 115.15% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.03 10.73 22.27 20.33 31.67 32.33 31.24 -22.00%
  YoY % -34.48% -51.82% 9.54% -35.81% -2.04% 3.49% -
  Horiz. % 22.50% 34.35% 71.29% 65.08% 101.38% 103.49% 100.00%
EPS 1.22 1.40 2.50 2.31 6.38 6.17 5.15 -21.33%
  YoY % -12.86% -44.00% 8.23% -63.79% 3.40% 19.81% -
  Horiz. % 23.69% 27.18% 48.54% 44.85% 123.88% 119.81% 100.00%
DPS 2.00 3.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % -33.33% -40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 60.00% 100.00% - - - -
NAPS 0.4400 0.4400 0.9500 1.0100 1.0700 1.0400 1.0000 -12.78%
  YoY % 0.00% -53.68% -5.94% -5.61% 2.88% 4.00% -
  Horiz. % 44.00% 44.00% 95.00% 101.00% 107.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.03 10.68 9.40 8.58 13.30 13.54 12.81 -9.51%
  YoY % -34.18% 13.62% 9.56% -35.49% -1.77% 5.70% -
  Horiz. % 54.88% 83.37% 73.38% 66.98% 103.83% 105.70% 100.00%
EPS 1.22 1.40 1.05 0.97 2.68 2.58 2.11 -8.72%
  YoY % -12.86% 33.33% 8.25% -63.81% 3.88% 22.27% -
  Horiz. % 57.82% 66.35% 49.76% 45.97% 127.01% 122.27% 100.00%
DPS 2.00 2.99 2.11 0.00 0.00 0.00 0.00 -
  YoY % -33.11% 41.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.79% 141.71% 100.00% - - - -
NAPS 0.4398 0.4382 0.4009 0.4260 0.4493 0.4355 0.4101 1.17%
  YoY % 0.37% 9.30% -5.89% -5.19% 3.17% 6.19% -
  Horiz. % 107.24% 106.85% 97.76% 103.88% 109.56% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.6700 2.2100 6.0900 3.3300 5.9500 4.2300 2.1700 -
P/RPS 23.75 20.60 27.34 16.38 18.79 13.09 6.95 22.72%
  YoY % 15.29% -24.65% 66.91% -12.83% 43.54% 88.35% -
  Horiz. % 341.73% 296.40% 393.38% 235.68% 270.36% 188.35% 100.00%
P/EPS 137.25 157.73 243.60 144.16 93.26 68.56 42.14 21.74%
  YoY % -12.98% -35.25% 68.98% 54.58% 36.03% 62.70% -
  Horiz. % 325.70% 374.30% 578.07% 342.10% 221.31% 162.70% 100.00%
EY 0.73 0.63 0.41 0.69 1.07 1.46 2.37 -17.81%
  YoY % 15.87% 53.66% -40.58% -35.51% -26.71% -38.40% -
  Horiz. % 30.80% 26.58% 17.30% 29.11% 45.15% 61.60% 100.00%
DY 1.20 1.36 0.82 0.00 0.00 0.00 0.00 -
  YoY % -11.76% 65.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.34% 165.85% 100.00% - - - -
P/NAPS 3.80 5.02 6.41 3.30 5.56 4.07 2.17 9.78%
  YoY % -24.30% -21.68% 94.24% -40.65% 36.61% 87.56% -
  Horiz. % 175.12% 231.34% 295.39% 152.07% 256.22% 187.56% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/07/19 31/07/18 25/07/17 26/07/16 28/07/15 05/08/14 30/07/13 -
Price 1.7800 2.5000 6.1700 3.2700 6.1000 4.6500 2.6000 -
P/RPS 25.31 23.30 27.70 16.08 19.26 14.38 8.32 20.36%
  YoY % 8.63% -15.88% 72.26% -16.51% 33.94% 72.84% -
  Horiz. % 304.21% 280.05% 332.93% 193.27% 231.49% 172.84% 100.00%
P/EPS 146.29 178.43 246.80 141.56 95.61 75.36 50.49 19.39%
  YoY % -18.01% -27.70% 74.34% 48.06% 26.87% 49.26% -
  Horiz. % 289.74% 353.40% 488.81% 280.37% 189.36% 149.26% 100.00%
EY 0.68 0.56 0.41 0.71 1.05 1.33 1.98 -16.31%
  YoY % 21.43% 36.59% -42.25% -32.38% -21.05% -32.83% -
  Horiz. % 34.34% 28.28% 20.71% 35.86% 53.03% 67.17% 100.00%
DY 1.12 1.20 0.81 0.00 0.00 0.00 0.00 -
  YoY % -6.67% 48.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.27% 148.15% 100.00% - - - -
P/NAPS 4.05 5.68 6.49 3.24 5.70 4.47 2.60 7.66%
  YoY % -28.70% -12.48% 100.31% -43.16% 27.52% 71.92% -
  Horiz. % 155.77% 218.46% 249.62% 124.62% 219.23% 171.92% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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