Highlights

[GTRONIC] YoY Quarter Result on 2018-03-31 [#1]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 24-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -39.34%    YoY -     225.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 53,919 44,047 86,486 49,832 58,741 88,695 83,422 -7.01%
  YoY % 22.41% -49.07% 73.56% -15.17% -33.77% 6.32% -
  Horiz. % 64.63% 52.80% 103.67% 59.73% 70.41% 106.32% 100.00%
PBT 11,403 4,193 16,743 6,188 5,719 20,363 17,046 -6.48%
  YoY % 171.95% -74.96% 170.57% 8.20% -71.91% 19.46% -
  Horiz. % 66.90% 24.60% 98.22% 36.30% 33.55% 119.46% 100.00%
Tax -515 -1,101 -1,555 -1,521 -2,040 -3,214 -2,944 -25.20%
  YoY % 53.22% 29.20% -2.24% 25.44% 36.53% -9.17% -
  Horiz. % 17.49% 37.40% 52.82% 51.66% 69.29% 109.17% 100.00%
NP 10,888 3,092 15,188 4,667 3,679 17,149 14,102 -4.22%
  YoY % 252.13% -79.64% 225.43% 26.86% -78.55% 21.61% -
  Horiz. % 77.21% 21.93% 107.70% 33.09% 26.09% 121.61% 100.00%
NP to SH 10,888 3,092 15,188 4,667 3,679 17,149 14,102 -4.22%
  YoY % 252.13% -79.64% 225.43% 26.86% -78.55% 21.61% -
  Horiz. % 77.21% 21.93% 107.70% 33.09% 26.09% 121.61% 100.00%
Tax Rate 4.52 % 26.26 % 9.29 % 24.58 % 35.67 % 15.78 % 17.27 % -20.00%
  YoY % -82.79% 182.67% -62.21% -31.09% 126.05% -8.63% -
  Horiz. % 26.17% 152.06% 53.79% 142.33% 206.54% 91.37% 100.00%
Total Cost 43,031 40,955 71,298 45,165 55,062 71,546 69,320 -7.63%
  YoY % 5.07% -42.56% 57.86% -17.97% -23.04% 3.21% -
  Horiz. % 62.08% 59.08% 102.85% 65.15% 79.43% 103.21% 100.00%
Net Worth 287,861 281,002 279,843 257,392 275,222 281,131 271,407 0.98%
  YoY % 2.44% 0.41% 8.72% -6.48% -2.10% 3.58% -
  Horiz. % 106.06% 103.54% 103.11% 94.84% 101.41% 103.58% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 20,083 20,071 - 14,142 39,317 36,547 30,778 -6.86%
  YoY % 0.06% 0.00% 0.00% -64.03% 7.58% 18.74% -
  Horiz. % 65.25% 65.21% 0.00% 45.95% 127.74% 118.74% 100.00%
Div Payout % 184.45 % 649.15 % - % 303.03 % 1,068.70 % 213.11 % 218.25 % -2.76%
  YoY % -71.59% 0.00% 0.00% -71.64% 401.48% -2.36% -
  Horiz. % 84.51% 297.43% 0.00% 138.85% 489.67% 97.64% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 287,861 281,002 279,843 257,392 275,222 281,131 271,407 0.98%
  YoY % 2.44% 0.41% 8.72% -6.48% -2.10% 3.58% -
  Horiz. % 106.06% 103.54% 103.11% 94.84% 101.41% 103.58% 100.00%
NOSH 669,444 669,054 285,555 282,848 280,839 281,131 279,801 15.63%
  YoY % 0.06% 134.30% 0.96% 0.72% -0.10% 0.48% -
  Horiz. % 239.26% 239.12% 102.06% 101.09% 100.37% 100.48% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 20.19 % 7.02 % 17.56 % 9.37 % 6.26 % 19.33 % 16.90 % 3.01%
  YoY % 187.61% -60.02% 87.41% 49.68% -67.62% 14.38% -
  Horiz. % 119.47% 41.54% 103.91% 55.44% 37.04% 114.38% 100.00%
ROE 3.78 % 1.10 % 5.43 % 1.81 % 1.34 % 6.10 % 5.20 % -5.17%
  YoY % 243.64% -79.74% 200.00% 35.07% -78.03% 17.31% -
  Horiz. % 72.69% 21.15% 104.42% 34.81% 25.77% 117.31% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.05 6.58 30.29 17.62 20.92 31.55 29.81 -19.59%
  YoY % 22.34% -78.28% 71.91% -15.77% -33.69% 5.84% -
  Horiz. % 27.00% 22.07% 101.61% 59.11% 70.18% 105.84% 100.00%
EPS 1.63 0.46 5.32 1.65 1.31 6.10 5.04 -17.14%
  YoY % 254.35% -91.35% 222.42% 25.95% -78.52% 21.03% -
  Horiz. % 32.34% 9.13% 105.56% 32.74% 25.99% 121.03% 100.00%
DPS 3.00 3.00 0.00 5.00 14.00 13.00 11.00 -19.45%
  YoY % 0.00% 0.00% 0.00% -64.29% 7.69% 18.18% -
  Horiz. % 27.27% 27.27% 0.00% 45.45% 127.27% 118.18% 100.00%
NAPS 0.4300 0.4200 0.9800 0.9100 0.9800 1.0000 0.9700 -12.67%
  YoY % 2.38% -57.14% 7.69% -7.14% -2.00% 3.09% -
  Horiz. % 44.33% 43.30% 101.03% 93.81% 101.03% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.05 6.58 12.92 7.44 8.77 13.25 12.46 -7.02%
  YoY % 22.34% -49.07% 73.66% -15.17% -33.81% 6.34% -
  Horiz. % 64.61% 52.81% 103.69% 59.71% 70.39% 106.34% 100.00%
EPS 1.63 0.46 2.27 0.70 0.55 2.56 2.11 -4.21%
  YoY % 254.35% -79.74% 224.29% 27.27% -78.52% 21.33% -
  Horiz. % 77.25% 21.80% 107.58% 33.18% 26.07% 121.33% 100.00%
DPS 3.00 3.00 0.00 2.11 5.87 5.46 4.60 -6.87%
  YoY % 0.00% 0.00% 0.00% -64.05% 7.51% 18.70% -
  Horiz. % 65.22% 65.22% 0.00% 45.87% 127.61% 118.70% 100.00%
NAPS 0.4300 0.4198 0.4180 0.3845 0.4111 0.4199 0.4054 0.99%
  YoY % 2.43% 0.43% 8.71% -6.47% -2.10% 3.58% -
  Horiz. % 106.07% 103.55% 103.11% 94.84% 101.41% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.6200 1.7400 4.0600 5.1600 5.4100 5.2600 3.4400 -
P/RPS 20.11 26.43 13.41 29.29 25.87 16.67 11.54 9.69%
  YoY % -23.91% 97.09% -54.22% 13.22% 55.19% 44.45% -
  Horiz. % 174.26% 229.03% 116.20% 253.81% 224.18% 144.45% 100.00%
P/EPS 99.61 376.51 76.33 312.73 412.98 86.23 68.25 6.50%
  YoY % -73.54% 393.27% -75.59% -24.27% 378.93% 26.34% -
  Horiz. % 145.95% 551.66% 111.84% 458.21% 605.10% 126.34% 100.00%
EY 1.00 0.27 1.31 0.32 0.24 1.16 1.47 -6.21%
  YoY % 270.37% -79.39% 309.38% 33.33% -79.31% -21.09% -
  Horiz. % 68.03% 18.37% 89.12% 21.77% 16.33% 78.91% 100.00%
DY 1.85 1.72 0.00 0.97 2.59 2.47 3.20 -8.72%
  YoY % 7.56% 0.00% 0.00% -62.55% 4.86% -22.81% -
  Horiz. % 57.81% 53.75% 0.00% 30.31% 80.94% 77.19% 100.00%
P/NAPS 3.77 4.14 4.14 5.67 5.52 5.26 3.55 1.01%
  YoY % -8.94% 0.00% -26.98% 2.72% 4.94% 48.17% -
  Horiz. % 106.20% 116.62% 116.62% 159.72% 155.49% 148.17% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 30/04/19 24/04/18 25/04/17 26/04/16 28/04/15 29/04/14 -
Price 1.9700 1.9000 3.9500 5.2500 3.8900 6.0900 3.5800 -
P/RPS 24.46 28.86 13.04 29.80 18.60 19.30 12.01 12.57%
  YoY % -15.25% 121.32% -56.24% 60.22% -3.63% 60.70% -
  Horiz. % 203.66% 240.30% 108.58% 248.13% 154.87% 160.70% 100.00%
P/EPS 121.12 411.13 74.27 318.18 296.95 99.84 71.03 9.29%
  YoY % -70.54% 453.56% -76.66% 7.15% 197.43% 40.56% -
  Horiz. % 170.52% 578.81% 104.56% 447.95% 418.06% 140.56% 100.00%
EY 0.83 0.24 1.35 0.31 0.34 1.00 1.41 -8.45%
  YoY % 245.83% -82.22% 335.48% -8.82% -66.00% -29.08% -
  Horiz. % 58.87% 17.02% 95.74% 21.99% 24.11% 70.92% 100.00%
DY 1.52 1.58 0.00 0.95 3.60 2.13 3.07 -11.05%
  YoY % -3.80% 0.00% 0.00% -73.61% 69.01% -30.62% -
  Horiz. % 49.51% 51.47% 0.00% 30.94% 117.26% 69.38% 100.00%
P/NAPS 4.58 4.52 4.03 5.77 3.97 6.09 3.69 3.66%
  YoY % 1.33% 12.16% -30.16% 45.34% -34.81% 65.04% -
  Horiz. % 124.12% 122.49% 109.21% 156.37% 107.59% 165.04% 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
 
 

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