[GTRONIC] QoQ Annualized Quarter Result on 30-Jun-2017 [#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- 25.66%

YoY- 14.98%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	345,944	304,558	266,357	225,508	199,328	215,346	224,816	33.32%
YoY %	13.59%	14.34%	18.11%	13.13%	-7.44%	-4.21%	-	-
Horiz. %	153.88%	135.47%	118.48%	100.31%	88.66%	95.79%	100.00%	-
PBT	66,972	55,873	40,956	29,310	24,752	33,448	32,980	60.42%
YoY %	19.86%	36.42%	39.73%	18.41%	-26.00%	1.42%	-	-
Horiz. %	203.07%	169.41%	124.18%	88.87%	75.05%	101.42%	100.00%	-
Tax	-6,220	-4,726	-6,145	-5,852	-6,084	-7,727	-7,174	-9.08%
YoY %	-31.61%	23.09%	-5.01%	3.81%	21.26%	-7.71%	-	-
Horiz. %	86.70%	65.88%	85.66%	81.57%	84.81%	107.71%	100.00%	-
NP	60,752	51,147	34,810	23,458	18,668	25,721	25,805	77.06%
YoY %	18.78%	46.93%	48.39%	25.66%	-27.42%	-0.33%	-	-
Horiz. %	235.43%	198.21%	134.90%	90.90%	72.34%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,752	51,147	34,810	23,458	18,668	25,721	25,805	77.06%
YoY %	18.78%	46.93%	48.39%	25.66%	-27.42%	-0.33%	-	-
Horiz. %	235.43%	198.21%	134.90%	90.90%	72.34%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.29%	8.46%	15.00%	19.97%	24.58%	23.10%	21.75%	-
YoY %	9.81%	-43.60%	-24.89%	-18.76%	6.41%	6.21%	-	-
Horiz. %	42.71%	38.90%	68.97%	91.82%	113.01%	106.21%	100.00%	-
Total Cost	285,192	253,411	231,546	202,050	180,660	189,625	199,010	27.13%
YoY %	12.54%	9.44%	14.60%	11.84%	-4.73%	-4.72%	-	-
Horiz. %	143.31%	127.34%	116.35%	101.53%	90.78%	95.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,843	281,126	272,135	268,495	257,392	264,816	281,717	-0.44%
YoY %	-0.46%	3.30%	1.36%	4.31%	-2.80%	-6.00%	-	-
Horiz. %	99.33%	99.79%	96.60%	95.31%	91.37%	94.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	-	45,434	60,474	56,525	56,569	64,795	86,393	-
YoY %	-	-24.87%	6.99%	-0.08%	-12.70%	-25.00%	-	-
Horiz. %	-	52.59%	70.00%	65.43%	65.48%	75.00%	100.00%	-
Div Payout %	-	88.83%	173.72%	240.96%	303.03%	251.92%	334.79%	-
YoY %	-	-48.87%	-27.91%	-20.48%	20.29%	-24.75%	-	-
Horiz. %	-	26.53%	51.89%	71.97%	90.51%	75.25%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	279,843	281,126	272,135	268,495	257,392	264,816	281,717	-0.44%
YoY %	-0.46%	3.30%	1.36%	4.31%	-2.80%	-6.00%	-	-
Horiz. %	99.33%	99.79%	96.60%	95.31%	91.37%	94.00%	100.00%	-
NOSH	285,612	285,304	283,474	282,626	282,848	281,719	281,717	0.92%
YoY %	0.11%	0.65%	0.30%	-0.08%	0.40%	0.00%	-	-
Horiz. %	101.38%	101.27%	100.62%	100.32%	100.40%	100.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	17.56%	16.79%	13.07%	10.40%	9.37%	11.94%	11.48%	-
YoY %	4.59%	28.46%	25.67%	10.99%	-21.52%	4.01%	-	-
Horiz. %	152.96%	146.25%	113.85%	90.59%	81.62%	104.01%	100.00%	-
ROE	21.71%	18.19%	12.79%	8.74%	7.25%	9.71%	9.16%	-
YoY %	19.35%	42.22%	46.34%	20.55%	-25.33%	6.00%	-	-
Horiz. %	237.01%	198.58%	139.63%	95.41%	79.15%	106.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	121.15	107.25	93.96	79.79	70.47	76.44	79.80	32.12%
YoY %	12.96%	14.14%	17.76%	13.23%	-7.81%	-4.21%	-	-
Horiz. %	151.82%	134.40%	117.74%	99.99%	88.31%	95.79%	100.00%	-
EPS	21.28	18.01	12.28	8.30	6.60	9.13	9.16	75.49%
YoY %	18.16%	46.66%	47.95%	25.76%	-27.71%	-0.33%	-	-
Horiz. %	232.31%	196.62%	134.06%	90.61%	72.05%	99.67%	100.00%	-
DPS	0.00	16.00	21.33	20.00	20.00	23.00	30.67	-
YoY %	0.00%	-24.99%	6.65%	0.00%	-13.04%	-25.01%	-	-
Horiz. %	0.00%	52.17%	69.55%	65.21%	65.21%	74.99%	100.00%	-
NAPS	0.98	0.99	0.96	0.95	0.91	0.94	1.00	-1.33%
YoY %	-1.01%	3.12%	1.05%	4.40%	-3.19%	-6.00%	-	-
Horiz. %	98.00%	99.00%	96.00%	95.00%	91.00%	94.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 282,480
RPS	51.22	45.09	39.44	33.39	29.51	31.88	33.29	33.31%
YoY %	13.60%	14.33%	18.12%	13.15%	-7.43%	-4.24%	-	-
Horiz. %	153.86%	135.45%	118.47%	100.30%	88.65%	95.76%	100.00%	-
EPS	9.00	7.57	5.15	3.47	2.76	3.81	3.82	77.15%
YoY %	18.89%	46.99%	48.41%	25.72%	-27.56%	-0.26%	-	-
Horiz. %	235.60%	198.17%	134.82%	90.84%	72.25%	99.74%	100.00%	-
DPS	0.00	6.73	8.95	8.37	8.38	9.59	12.79	-
YoY %	0.00%	-24.80%	6.93%	-0.12%	-12.62%	-25.02%	-	-
Horiz. %	0.00%	52.62%	69.98%	65.44%	65.52%	74.98%	100.00%	-
NAPS	0.4143	0.4162	0.4029	0.3975	0.3811	0.3921	0.4171	-0.44%
YoY %	-0.46%	3.30%	1.36%	4.30%	-2.81%	-5.99%	-	-
Horiz. %	99.33%	99.78%	96.60%	95.30%	91.37%	94.01%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	4.06	6.60	6.15	6.09	5.16	3.48	3.65	-
P/RPS	3.35	6.15	6.55	7.63	7.32	4.55	4.57	-18.71%
YoY %	-45.53%	-6.11%	-14.15%	4.23%	60.88%	-0.44%	-	-
Horiz. %	73.30%	134.57%	143.33%	166.96%	160.18%	99.56%	100.00%	-
P/EPS	19.08	36.64	50.08	73.37	78.18	38.12	39.85	-38.82%
YoY %	-47.93%	-26.84%	-31.74%	-6.15%	105.09%	-4.34%	-	-
Horiz. %	47.88%	91.94%	125.67%	184.12%	196.19%	95.66%	100.00%	-
EY	5.24	2.73	2.00	1.36	1.28	2.62	2.51	63.41%
YoY %	91.94%	36.50%	47.06%	6.25%	-51.15%	4.38%	-	-
Horiz. %	208.76%	108.76%	79.68%	54.18%	51.00%	104.38%	100.00%	-
DY	0.00	2.42	3.47	3.28	3.88	6.61	8.40	-
YoY %	0.00%	-30.26%	5.79%	-15.46%	-41.30%	-21.31%	-	-
Horiz. %	0.00%	28.81%	41.31%	39.05%	46.19%	78.69%	100.00%	-
P/NAPS	4.14	6.67	6.41	6.41	5.67	3.70	3.65	8.76%
YoY %	-37.93%	4.06%	0.00%	13.05%	53.24%	1.37%	-	-
Horiz. %	113.42%	182.74%	175.62%	175.62%	155.34%	101.37%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/04/18	27/02/18	31/10/17	25/07/17	25/04/17	23/02/17	25/10/16	-
Price	3.95	6.22	6.59	6.17	5.25	4.40	3.56	-
P/RPS	3.26	5.80	7.01	7.73	7.45	5.76	4.46	-18.87%
YoY %	-43.79%	-17.26%	-9.31%	3.76%	29.34%	29.15%	-	-
Horiz. %	73.09%	130.04%	157.17%	173.32%	167.04%	129.15%	100.00%	-
P/EPS	18.57	34.53	53.66	74.34	79.55	48.19	38.86	-38.90%
YoY %	-46.22%	-35.65%	-27.82%	-6.55%	65.08%	24.01%	-	-
Horiz. %	47.79%	88.86%	138.09%	191.30%	204.71%	124.01%	100.00%	-
EY	5.39	2.90	1.86	1.35	1.26	2.07	2.57	63.92%
YoY %	85.86%	55.91%	37.78%	7.14%	-39.13%	-19.46%	-	-
Horiz. %	209.73%	112.84%	72.37%	52.53%	49.03%	80.54%	100.00%	-
DY	0.00	2.57	3.24	3.24	3.81	5.23	8.61	-
YoY %	0.00%	-20.68%	0.00%	-14.96%	-27.15%	-39.26%	-	-
Horiz. %	0.00%	29.85%	37.63%	37.63%	44.25%	60.74%	100.00%	-
P/NAPS	4.03	6.28	6.86	6.49	5.77	4.68	3.56	8.62%
YoY %	-35.83%	-8.45%	5.70%	12.48%	23.29%	31.46%	-	-
Horiz. %	113.20%	176.40%	192.70%	182.30%	162.08%	131.46%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos