Highlights

[GTRONIC] YoY Quarter Result on 2018-09-30 [#3]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 30-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     152.69%    YoY -     64.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 66,264 87,704 87,014 52,462 88,707 91,074 79,694 -3.03%
  YoY % -24.45% 0.79% 65.86% -40.86% -2.60% 14.28% -
  Horiz. % 83.15% 110.05% 109.19% 65.83% 111.31% 114.28% 100.00%
PBT 19,240 24,942 16,062 10,439 22,171 21,834 18,645 0.52%
  YoY % -22.86% 55.29% 53.87% -52.92% 1.54% 17.10% -
  Horiz. % 103.19% 133.77% 86.15% 55.99% 118.91% 117.10% 100.00%
Tax -296 -1,338 -1,683 -1,286 -1,681 -4,140 -3,459 -33.60%
  YoY % 77.88% 20.50% -30.87% 23.50% 59.40% -19.69% -
  Horiz. % 8.56% 38.68% 48.66% 37.18% 48.60% 119.69% 100.00%
NP 18,944 23,604 14,379 9,153 20,490 17,694 15,186 3.75%
  YoY % -19.74% 64.16% 57.10% -55.33% 15.80% 16.52% -
  Horiz. % 124.75% 155.43% 94.69% 60.27% 134.93% 116.52% 100.00%
NP to SH 18,944 23,604 14,379 9,153 23,568 17,694 15,186 3.75%
  YoY % -19.74% 64.16% 57.10% -61.16% 33.20% 16.52% -
  Horiz. % 124.75% 155.43% 94.69% 60.27% 155.20% 116.52% 100.00%
Tax Rate 1.54 % 5.36 % 10.48 % 12.32 % 7.58 % 18.96 % 18.55 % -33.94%
  YoY % -71.27% -48.85% -14.94% 62.53% -60.02% 2.21% -
  Horiz. % 8.30% 28.89% 56.50% 66.42% 40.86% 102.21% 100.00%
Total Cost 47,320 64,100 72,635 43,309 68,217 73,380 64,508 -5.03%
  YoY % -26.18% -11.75% 67.71% -36.51% -7.04% 13.75% -
  Horiz. % 73.36% 99.37% 112.60% 67.14% 105.75% 113.75% 100.00%
Net Worth 301,111 300,194 272,265 281,630 359,347 297,236 283,876 0.99%
  YoY % 0.31% 10.26% -3.33% -21.63% 20.90% 4.71% -
  Horiz. % 106.07% 105.75% 95.91% 99.21% 126.59% 104.71% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 17,016 25,346 - 30,845 24,804 -
  YoY % 0.00% 0.00% -32.86% 0.00% 0.00% 24.35% -
  Horiz. % 0.00% 0.00% 68.60% 102.19% 0.00% 124.35% 100.00%
Div Payout % - % - % 118.34 % 276.92 % - % 174.33 % 163.34 % -
  YoY % 0.00% 0.00% -57.27% 0.00% 0.00% 6.73% -
  Horiz. % 0.00% 0.00% 72.45% 169.54% 0.00% 106.73% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 301,111 300,194 272,265 281,630 359,347 297,236 283,876 0.99%
  YoY % 0.31% 10.26% -3.33% -21.63% 20.90% 4.71% -
  Horiz. % 106.07% 105.75% 95.91% 99.21% 126.59% 104.71% 100.00%
NOSH 669,137 667,098 283,609 281,630 323,736 280,412 275,607 15.92%
  YoY % 0.31% 135.22% 0.70% -13.01% 15.45% 1.74% -
  Horiz. % 242.79% 242.05% 102.90% 102.19% 117.46% 101.74% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 28.59 % 26.91 % 16.52 % 17.45 % 23.10 % 19.43 % 19.06 % 6.99%
  YoY % 6.24% 62.89% -5.33% -24.46% 18.89% 1.94% -
  Horiz. % 150.00% 141.19% 86.67% 91.55% 121.20% 101.94% 100.00%
ROE 6.29 % 7.86 % 5.28 % 3.25 % 6.56 % 5.95 % 5.35 % 2.73%
  YoY % -19.97% 48.86% 62.46% -50.46% 10.25% 11.21% -
  Horiz. % 117.57% 146.92% 98.69% 60.75% 122.62% 111.21% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.90 13.15 30.68 18.63 27.40 32.48 28.92 -16.35%
  YoY % -24.71% -57.14% 64.68% -32.01% -15.64% 12.31% -
  Horiz. % 34.23% 45.47% 106.09% 64.42% 94.74% 112.31% 100.00%
EPS 2.83 3.54 5.07 3.25 7.28 6.31 5.51 -10.51%
  YoY % -20.06% -30.18% 56.00% -55.36% 15.37% 14.52% -
  Horiz. % 51.36% 64.25% 92.01% 58.98% 132.12% 114.52% 100.00%
DPS 0.00 0.00 6.00 9.00 0.00 11.00 9.00 -
  YoY % 0.00% 0.00% -33.33% 0.00% 0.00% 22.22% -
  Horiz. % 0.00% 0.00% 66.67% 100.00% 0.00% 122.22% 100.00%
NAPS 0.4500 0.4500 0.9600 1.0000 1.1100 1.0600 1.0300 -12.89%
  YoY % 0.00% -53.12% -4.00% -9.91% 4.72% 2.91% -
  Horiz. % 43.69% 43.69% 93.20% 97.09% 107.77% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.90 13.10 13.00 7.84 13.25 13.60 11.90 -3.02%
  YoY % -24.43% 0.77% 65.82% -40.83% -2.57% 14.29% -
  Horiz. % 83.19% 110.08% 109.24% 65.88% 111.34% 114.29% 100.00%
EPS 2.83 3.53 2.15 1.37 3.52 2.64 2.27 3.74%
  YoY % -19.83% 64.19% 56.93% -61.08% 33.33% 16.30% -
  Horiz. % 124.67% 155.51% 94.71% 60.35% 155.07% 116.30% 100.00%
DPS 0.00 0.00 2.54 3.79 0.00 4.61 3.71 -
  YoY % 0.00% 0.00% -32.98% 0.00% 0.00% 24.26% -
  Horiz. % 0.00% 0.00% 68.46% 102.16% 0.00% 124.26% 100.00%
NAPS 0.4498 0.4484 0.4067 0.4207 0.5368 0.4440 0.4240 0.99%
  YoY % 0.31% 10.25% -3.33% -21.63% 20.90% 4.72% -
  Horiz. % 106.08% 105.75% 95.92% 99.22% 126.60% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.0600 2.5000 6.1500 3.6500 6.2500 4.6800 2.9100 -
P/RPS 20.80 19.02 20.05 19.59 22.81 14.41 10.06 12.86%
  YoY % 9.36% -5.14% 2.35% -14.12% 58.29% 43.24% -
  Horiz. % 206.76% 189.07% 199.30% 194.73% 226.74% 143.24% 100.00%
P/EPS 72.76 70.66 121.30 112.31 85.85 74.17 52.81 5.48%
  YoY % 2.97% -41.75% 8.00% 30.82% 15.75% 40.45% -
  Horiz. % 137.78% 133.80% 229.69% 212.67% 162.56% 140.45% 100.00%
EY 1.37 1.42 0.82 0.89 1.16 1.35 1.89 -5.22%
  YoY % -3.52% 73.17% -7.87% -23.28% -14.07% -28.57% -
  Horiz. % 72.49% 75.13% 43.39% 47.09% 61.38% 71.43% 100.00%
DY 0.00 0.00 0.98 2.47 0.00 2.35 3.09 -
  YoY % 0.00% 0.00% -60.32% 0.00% 0.00% -23.95% -
  Horiz. % 0.00% 0.00% 31.72% 79.94% 0.00% 76.05% 100.00%
P/NAPS 4.58 5.56 6.41 3.65 5.63 4.42 2.83 8.35%
  YoY % -17.63% -13.26% 75.62% -35.17% 27.38% 56.18% -
  Horiz. % 161.84% 196.47% 226.50% 128.98% 198.94% 156.18% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/10/19 30/10/18 31/10/17 25/10/16 27/10/15 28/10/14 29/10/13 -
Price 2.2000 2.2700 6.5900 3.5600 6.1100 4.2400 3.1400 -
P/RPS 22.22 17.27 21.48 19.11 22.30 13.05 10.86 12.67%
  YoY % 28.66% -19.60% 12.40% -14.30% 70.88% 20.17% -
  Horiz. % 204.60% 159.02% 197.79% 175.97% 205.34% 120.17% 100.00%
P/EPS 77.71 64.15 129.98 109.54 83.93 67.19 56.99 5.30%
  YoY % 21.14% -50.65% 18.66% 30.51% 24.91% 17.90% -
  Horiz. % 136.36% 112.56% 228.08% 192.21% 147.27% 117.90% 100.00%
EY 1.29 1.56 0.77 0.91 1.19 1.49 1.75 -4.95%
  YoY % -17.31% 102.60% -15.38% -23.53% -20.13% -14.86% -
  Horiz. % 73.71% 89.14% 44.00% 52.00% 68.00% 85.14% 100.00%
DY 0.00 0.00 0.91 2.53 0.00 2.59 2.87 -
  YoY % 0.00% 0.00% -64.03% 0.00% 0.00% -9.76% -
  Horiz. % 0.00% 0.00% 31.71% 88.15% 0.00% 90.24% 100.00%
P/NAPS 4.89 5.04 6.86 3.56 5.50 4.00 3.05 8.18%
  YoY % -2.98% -26.53% 92.70% -35.27% 37.50% 31.15% -
  Horiz. % 160.33% 165.25% 224.92% 116.72% 180.33% 131.15% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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