Highlights

[GTRONIC] YoY Quarter Result on 2014-03-31 [#1]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     7.67%    YoY -     38.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 49,832 58,741 88,695 83,422 77,475 56,794 67,085 -4.83%
  YoY % -15.17% -33.77% 6.32% 7.68% 36.41% -15.34% -
  Horiz. % 74.28% 87.56% 132.21% 124.35% 115.49% 84.66% 100.00%
PBT 6,188 5,719 20,363 17,046 12,342 7,395 7,479 -3.11%
  YoY % 8.20% -71.91% 19.46% 38.11% 66.90% -1.12% -
  Horiz. % 82.74% 76.47% 272.27% 227.92% 165.02% 98.88% 100.00%
Tax -1,521 -2,040 -3,214 -2,944 -2,147 -1,199 -1,054 6.30%
  YoY % 25.44% 36.53% -9.17% -37.12% -79.07% -13.76% -
  Horiz. % 144.31% 193.55% 304.93% 279.32% 203.70% 113.76% 100.00%
NP 4,667 3,679 17,149 14,102 10,195 6,196 6,425 -5.18%
  YoY % 26.86% -78.55% 21.61% 38.32% 64.54% -3.56% -
  Horiz. % 72.64% 57.26% 266.91% 219.49% 158.68% 96.44% 100.00%
NP to SH 4,667 3,679 17,149 14,102 10,195 6,196 6,425 -5.18%
  YoY % 26.86% -78.55% 21.61% 38.32% 64.54% -3.56% -
  Horiz. % 72.64% 57.26% 266.91% 219.49% 158.68% 96.44% 100.00%
Tax Rate 24.58 % 35.67 % 15.78 % 17.27 % 17.40 % 16.21 % 14.09 % 9.71%
  YoY % -31.09% 126.05% -8.63% -0.75% 7.34% 15.05% -
  Horiz. % 174.45% 253.16% 111.99% 122.57% 123.49% 115.05% 100.00%
Total Cost 45,165 55,062 71,546 69,320 67,280 50,598 60,660 -4.79%
  YoY % -17.97% -23.04% 3.21% 3.03% 32.97% -16.59% -
  Horiz. % 74.46% 90.77% 117.95% 114.28% 110.91% 83.41% 100.00%
Net Worth 257,392 275,222 281,131 271,407 259,658 246,767 246,911 0.69%
  YoY % -6.48% -2.10% 3.58% 4.52% 5.22% -0.06% -
  Horiz. % 104.24% 111.47% 113.86% 109.92% 105.16% 99.94% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 14,142 39,317 36,547 30,778 13,666 5,364 5,309 17.72%
  YoY % -64.03% 7.58% 18.74% 125.21% 154.75% 1.03% -
  Horiz. % 266.34% 740.46% 688.28% 579.64% 257.37% 101.03% 100.00%
Div Payout % 303.03 % 1,068.70 % 213.11 % 218.25 % 134.05 % 86.58 % 82.64 % 24.15%
  YoY % -71.64% 401.48% -2.36% 62.81% 54.83% 4.77% -
  Horiz. % 366.69% 1,293.20% 257.88% 264.10% 162.21% 104.77% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 257,392 275,222 281,131 271,407 259,658 246,767 246,911 0.69%
  YoY % -6.48% -2.10% 3.58% 4.52% 5.22% -0.06% -
  Horiz. % 104.24% 111.47% 113.86% 109.92% 105.16% 99.94% 100.00%
NOSH 282,848 280,839 281,131 279,801 273,324 268,225 265,495 1.06%
  YoY % 0.72% -0.10% 0.48% 2.37% 1.90% 1.03% -
  Horiz. % 106.54% 105.78% 105.89% 105.39% 102.95% 101.03% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.37 % 6.26 % 19.33 % 16.90 % 13.16 % 10.91 % 9.58 % -0.37%
  YoY % 49.68% -67.62% 14.38% 28.42% 20.62% 13.88% -
  Horiz. % 97.81% 65.34% 201.77% 176.41% 137.37% 113.88% 100.00%
ROE 1.81 % 1.34 % 6.10 % 5.20 % 3.93 % 2.51 % 2.60 % -5.85%
  YoY % 35.07% -78.03% 17.31% 32.32% 56.57% -3.46% -
  Horiz. % 69.62% 51.54% 234.62% 200.00% 151.15% 96.54% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.62 20.92 31.55 29.81 28.35 21.17 25.27 -5.83%
  YoY % -15.77% -33.69% 5.84% 5.15% 33.92% -16.22% -
  Horiz. % 69.73% 82.79% 124.85% 117.97% 112.19% 83.78% 100.00%
EPS 1.65 1.31 6.10 5.04 3.73 2.31 2.42 -6.18%
  YoY % 25.95% -78.52% 21.03% 35.12% 61.47% -4.55% -
  Horiz. % 68.18% 54.13% 252.07% 208.26% 154.13% 95.45% 100.00%
DPS 5.00 14.00 13.00 11.00 5.00 2.00 2.00 16.48%
  YoY % -64.29% 7.69% 18.18% 120.00% 150.00% 0.00% -
  Horiz. % 250.00% 700.00% 650.00% 550.00% 250.00% 100.00% 100.00%
NAPS 0.9100 0.9800 1.0000 0.9700 0.9500 0.9200 0.9300 -0.36%
  YoY % -7.14% -2.00% 3.09% 2.11% 3.26% -1.08% -
  Horiz. % 97.85% 105.38% 107.53% 104.30% 102.15% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 7.44 8.77 13.25 12.46 11.57 8.48 10.02 -4.84%
  YoY % -15.17% -33.81% 6.34% 7.69% 36.44% -15.37% -
  Horiz. % 74.25% 87.52% 132.24% 124.35% 115.47% 84.63% 100.00%
EPS 0.70 0.55 2.56 2.11 1.52 0.93 0.96 -5.12%
  YoY % 27.27% -78.52% 21.33% 38.82% 63.44% -3.12% -
  Horiz. % 72.92% 57.29% 266.67% 219.79% 158.33% 96.88% 100.00%
DPS 2.11 5.87 5.46 4.60 2.04 0.80 0.79 17.77%
  YoY % -64.05% 7.51% 18.70% 125.49% 155.00% 1.27% -
  Horiz. % 267.09% 743.04% 691.14% 582.28% 258.23% 101.27% 100.00%
NAPS 0.3845 0.4111 0.4199 0.4054 0.3879 0.3686 0.3688 0.70%
  YoY % -6.47% -2.10% 3.58% 4.51% 5.24% -0.05% -
  Horiz. % 104.26% 111.47% 113.86% 109.92% 105.18% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 5.1600 5.4100 5.2600 3.4400 1.7600 1.1100 1.0900 -
P/RPS 29.29 25.87 16.67 11.54 6.21 5.24 4.31 37.59%
  YoY % 13.22% 55.19% 44.45% 85.83% 18.51% 21.58% -
  Horiz. % 679.58% 600.23% 386.77% 267.75% 144.08% 121.58% 100.00%
P/EPS 312.73 412.98 86.23 68.25 47.18 48.05 45.04 38.08%
  YoY % -24.27% 378.93% 26.34% 44.66% -1.81% 6.68% -
  Horiz. % 694.34% 916.92% 191.45% 151.53% 104.75% 106.68% 100.00%
EY 0.32 0.24 1.16 1.47 2.12 2.08 2.22 -27.57%
  YoY % 33.33% -79.31% -21.09% -30.66% 1.92% -6.31% -
  Horiz. % 14.41% 10.81% 52.25% 66.22% 95.50% 93.69% 100.00%
DY 0.97 2.59 2.47 3.20 2.84 1.80 1.83 -10.03%
  YoY % -62.55% 4.86% -22.81% 12.68% 57.78% -1.64% -
  Horiz. % 53.01% 141.53% 134.97% 174.86% 155.19% 98.36% 100.00%
P/NAPS 5.67 5.52 5.26 3.55 1.85 1.21 1.17 30.06%
  YoY % 2.72% 4.94% 48.17% 91.89% 52.89% 3.42% -
  Horiz. % 484.62% 471.79% 449.57% 303.42% 158.12% 103.42% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 26/04/16 28/04/15 29/04/14 30/04/13 24/04/12 26/04/11 -
Price 5.2500 3.8900 6.0900 3.5800 1.8200 1.1700 1.1400 -
P/RPS 29.80 18.60 19.30 12.01 6.42 5.53 4.51 36.95%
  YoY % 60.22% -3.63% 60.70% 87.07% 16.09% 22.62% -
  Horiz. % 660.75% 412.42% 427.94% 266.30% 142.35% 122.62% 100.00%
P/EPS 318.18 296.95 99.84 71.03 48.79 50.65 47.11 37.45%
  YoY % 7.15% 197.43% 40.56% 45.58% -3.67% 7.51% -
  Horiz. % 675.40% 630.33% 211.93% 150.77% 103.57% 107.51% 100.00%
EY 0.31 0.34 1.00 1.41 2.05 1.97 2.12 -27.40%
  YoY % -8.82% -66.00% -29.08% -31.22% 4.06% -7.08% -
  Horiz. % 14.62% 16.04% 47.17% 66.51% 96.70% 92.92% 100.00%
DY 0.95 3.60 2.13 3.07 2.75 1.71 1.75 -9.67%
  YoY % -73.61% 69.01% -30.62% 11.64% 60.82% -2.29% -
  Horiz. % 54.29% 205.71% 121.71% 175.43% 157.14% 97.71% 100.00%
P/NAPS 5.77 3.97 6.09 3.69 1.92 1.27 1.23 29.35%
  YoY % 45.34% -34.81% 65.04% 92.19% 51.18% 3.25% -
  Horiz. % 469.11% 322.76% 495.12% 300.00% 156.10% 103.25% 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