[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 48.4%
YoY- 34.9%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 316,026 345,944 304,558 266,357 225,508 199,328 215,346 29.22%
PBT 55,216 66,972 55,873 40,956 29,310 24,752 33,448 39.80%
Tax -6,158 -6,220 -4,726 -6,145 -5,852 -6,084 -7,727 -14.07%
NP 49,058 60,752 51,147 34,810 23,458 18,668 25,721 53.97%
-
NP to SH 49,058 60,752 51,147 34,810 23,458 18,668 25,721 53.97%
-
Tax Rate 11.15% 9.29% 8.46% 15.00% 19.97% 24.58% 23.10% -
Total Cost 266,968 285,192 253,411 231,546 202,050 180,660 189,625 25.69%
-
Net Worth 293,334 279,843 281,126 272,135 268,495 257,392 264,816 7.07%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 40,000 - 45,434 60,474 56,525 56,569 64,795 -27.56%
Div Payout % 81.54% - 88.83% 173.72% 240.96% 303.03% 251.92% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 293,334 279,843 281,126 272,135 268,495 257,392 264,816 7.07%
NOSH 667,007 285,612 285,304 283,474 282,626 282,848 281,719 77.92%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.52% 17.56% 16.79% 13.07% 10.40% 9.37% 11.94% -
ROE 16.72% 21.71% 18.19% 12.79% 8.74% 7.25% 9.71% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 47.40 121.15 107.25 93.96 79.79 70.47 76.44 -27.34%
EPS 7.36 21.28 18.01 12.28 8.30 6.60 9.13 -13.41%
DPS 6.00 0.00 16.00 21.33 20.00 20.00 23.00 -59.27%
NAPS 0.44 0.98 0.99 0.96 0.95 0.91 0.94 -39.79%
Adjusted Per Share Value based on latest NOSH - 283,609
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.83 51.27 45.13 39.47 33.42 29.54 31.91 29.23%
EPS 7.27 9.00 7.58 5.16 3.48 2.77 3.81 54.02%
DPS 5.93 0.00 6.73 8.96 8.38 8.38 9.60 -27.53%
NAPS 0.4347 0.4147 0.4166 0.4033 0.3979 0.3814 0.3924 7.08%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.21 4.06 6.60 6.15 6.09 5.16 3.48 -
P/RPS 4.66 3.35 6.15 6.55 7.63 7.32 4.55 1.60%
P/EPS 30.03 19.08 36.64 50.08 73.37 78.18 38.12 -14.74%
EY 3.33 5.24 2.73 2.00 1.36 1.28 2.62 17.38%
DY 2.71 0.00 2.42 3.47 3.28 3.88 6.61 -44.90%
P/NAPS 5.02 4.14 6.67 6.41 6.41 5.67 3.70 22.62%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 31/07/18 24/04/18 27/02/18 31/10/17 25/07/17 25/04/17 23/02/17 -
Price 2.50 3.95 6.22 6.59 6.17 5.25 4.40 -
P/RPS 5.27 3.26 5.80 7.01 7.73 7.45 5.76 -5.77%
P/EPS 33.97 18.57 34.53 53.66 74.34 79.55 48.19 -20.84%
EY 2.94 5.39 2.90 1.86 1.35 1.26 2.07 26.43%
DY 2.40 0.00 2.57 3.24 3.24 3.81 5.23 -40.59%
P/NAPS 5.68 4.03 6.28 6.86 6.49 5.77 4.68 13.82%

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
Post a Comment