[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -0.33%

YoY- -65.82%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	266,357	225,508	199,328	215,346	224,816	232,300	234,964	8.71%
YoY %	18.11%	13.13%	-7.44%	-4.21%	-3.22%	-1.13%	-	-
Horiz. %	113.36%	95.98%	84.83%	91.65%	95.68%	98.87%	100.00%	-
PBT	40,956	29,310	24,752	33,448	32,980	28,592	22,876	47.39%
YoY %	39.73%	18.41%	-26.00%	1.42%	15.35%	24.99%	-	-
Horiz. %	179.03%	128.13%	108.20%	146.21%	144.17%	124.99%	100.00%	-
Tax	-6,145	-5,852	-6,084	-7,727	-7,174	-8,190	-8,160	-17.21%
YoY %	-5.01%	3.81%	21.26%	-7.71%	12.41%	-0.37%	-	-
Horiz. %	75.31%	71.72%	74.56%	94.69%	87.92%	100.37%	100.00%	-
NP	34,810	23,458	18,668	25,721	25,805	20,402	14,716	77.43%
YoY %	48.39%	25.66%	-27.42%	-0.33%	26.48%	38.64%	-	-
Horiz. %	236.55%	159.40%	126.86%	174.78%	175.35%	138.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,810	23,458	18,668	25,721	25,805	20,402	14,716	77.43%
YoY %	48.39%	25.66%	-27.42%	-0.33%	26.48%	38.64%	-	-
Horiz. %	236.55%	159.40%	126.86%	174.78%	175.35%	138.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.00%	19.97%	24.58%	23.10%	21.75%	28.64%	35.67%	-
YoY %	-24.89%	-18.76%	6.41%	6.21%	-24.06%	-19.71%	-	-
Horiz. %	42.05%	55.99%	68.91%	64.76%	60.98%	80.29%	100.00%	-
Total Cost	231,546	202,050	180,660	189,625	199,010	211,898	220,248	3.38%
YoY %	14.60%	11.84%	-4.73%	-4.72%	-6.08%	-3.79%	-	-
Horiz. %	105.13%	91.74%	82.03%	86.10%	90.36%	96.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,135	268,495	257,392	264,816	281,717	284,613	275,222	-0.74%
YoY %	1.36%	4.31%	-2.80%	-6.00%	-1.02%	3.41%	-	-
Horiz. %	98.88%	97.56%	93.52%	96.22%	102.36%	103.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	60,474	56,525	56,569	64,795	86,393	78,902	157,270	-47.09%
YoY %	6.99%	-0.08%	-12.70%	-25.00%	9.49%	-49.83%	-	-
Horiz. %	38.45%	35.94%	35.97%	41.20%	54.93%	50.17%	100.00%	-
Div Payout %	173.72%	240.96%	303.03%	251.92%	334.79%	386.74%	1,068.70%	-
YoY %	-27.91%	-20.48%	20.29%	-24.75%	-13.43%	-63.81%	-	-
Horiz. %	16.26%	22.55%	28.36%	23.57%	31.33%	36.19%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	272,135	268,495	257,392	264,816	281,717	284,613	275,222	-0.74%
YoY %	1.36%	4.31%	-2.80%	-6.00%	-1.02%	3.41%	-	-
Horiz. %	98.88%	97.56%	93.52%	96.22%	102.36%	103.41%	100.00%	-
NOSH	283,474	282,626	282,848	281,719	281,717	281,795	280,839	0.62%
YoY %	0.30%	-0.08%	0.40%	0.00%	-0.03%	0.34%	-	-
Horiz. %	100.94%	100.64%	100.72%	100.31%	100.31%	100.34%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	13.07%	10.40%	9.37%	11.94%	11.48%	8.78%	6.26%	-
YoY %	25.67%	10.99%	-21.52%	4.01%	30.75%	40.26%	-	-
Horiz. %	208.79%	166.13%	149.68%	190.73%	183.39%	140.26%	100.00%	-
ROE	12.79%	8.74%	7.25%	9.71%	9.16%	7.17%	5.35%	-
YoY %	46.34%	20.55%	-25.33%	6.00%	27.75%	34.02%	-	-
Horiz. %	239.07%	163.36%	135.51%	181.50%	171.21%	134.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	93.96	79.79	70.47	76.44	79.80	82.44	83.66	8.04%
YoY %	17.76%	13.23%	-7.81%	-4.21%	-3.20%	-1.46%	-	-
Horiz. %	112.31%	95.37%	84.23%	91.37%	95.39%	98.54%	100.00%	-
EPS	12.28	8.30	6.60	9.13	9.16	7.24	5.24	76.34%
YoY %	47.95%	25.76%	-27.71%	-0.33%	26.52%	38.17%	-	-
Horiz. %	234.35%	158.40%	125.95%	174.24%	174.81%	138.17%	100.00%	-
DPS	21.33	20.00	20.00	23.00	30.67	28.00	56.00	-47.42%
YoY %	6.65%	0.00%	-13.04%	-25.01%	9.54%	-50.00%	-	-
Horiz. %	38.09%	35.71%	35.71%	41.07%	54.77%	50.00%	100.00%	-
NAPS	0.96	0.95	0.91	0.94	1.00	1.01	0.98	-1.36%
YoY %	1.05%	4.40%	-3.19%	-6.00%	-0.99%	3.06%	-	-
Horiz. %	97.96%	96.94%	92.86%	95.92%	102.04%	103.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 281,725
RPS	39.47	33.42	29.54	31.91	33.32	34.42	34.82	8.70%
YoY %	18.10%	13.13%	-7.43%	-4.23%	-3.20%	-1.15%	-	-
Horiz. %	113.35%	95.98%	84.84%	91.64%	95.69%	98.85%	100.00%	-
EPS	5.16	3.48	2.77	3.81	3.82	3.02	2.18	77.51%
YoY %	48.28%	25.63%	-27.30%	-0.26%	26.49%	38.53%	-	-
Horiz. %	236.70%	159.63%	127.06%	174.77%	175.23%	138.53%	100.00%	-
DPS	8.96	8.38	8.38	9.60	12.80	11.69	23.31	-47.10%
YoY %	6.92%	0.00%	-12.71%	-25.00%	9.50%	-49.85%	-	-
Horiz. %	38.44%	35.95%	35.95%	41.18%	54.91%	50.15%	100.00%	-
NAPS	0.4033	0.3979	0.3814	0.3924	0.4175	0.4218	0.4079	-0.75%
YoY %	1.36%	4.33%	-2.80%	-6.01%	-1.02%	3.41%	-	-
Horiz. %	98.87%	97.55%	93.50%	96.20%	102.35%	103.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	6.15	6.09	5.16	3.48	3.65	3.33	5.41	-
P/RPS	6.55	7.63	7.32	4.55	4.57	4.04	6.47	0.82%
YoY %	-14.15%	4.23%	60.88%	-0.44%	13.12%	-37.56%	-	-
Horiz. %	101.24%	117.93%	113.14%	70.32%	70.63%	62.44%	100.00%	-
P/EPS	50.08	73.37	78.18	38.12	39.85	45.99	103.24	-38.23%
YoY %	-31.74%	-6.15%	105.09%	-4.34%	-13.35%	-55.45%	-	-
Horiz. %	48.51%	71.07%	75.73%	36.92%	38.60%	44.55%	100.00%	-
EY	2.00	1.36	1.28	2.62	2.51	2.17	0.97	61.92%
YoY %	47.06%	6.25%	-51.15%	4.38%	15.67%	123.71%	-	-
Horiz. %	206.19%	140.21%	131.96%	270.10%	258.76%	223.71%	100.00%	-
DY	3.47	3.28	3.88	6.61	8.40	8.41	10.35	-51.70%
YoY %	5.79%	-15.46%	-41.30%	-21.31%	-0.12%	-18.74%	-	-
Horiz. %	33.53%	31.69%	37.49%	63.86%	81.16%	81.26%	100.00%	-
P/NAPS	6.41	6.41	5.67	3.70	3.65	3.30	5.52	10.46%
YoY %	0.00%	13.05%	53.24%	1.37%	10.61%	-40.22%	-	-
Horiz. %	116.12%	116.12%	102.72%	67.03%	66.12%	59.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	31/10/17	25/07/17	25/04/17	23/02/17	25/10/16	26/07/16	26/04/16	-
Price	6.59	6.17	5.25	4.40	3.56	3.27	3.89	-
P/RPS	7.01	7.73	7.45	5.76	4.46	3.97	4.65	31.44%
YoY %	-9.31%	3.76%	29.34%	29.15%	12.34%	-14.62%	-	-
Horiz. %	150.75%	166.24%	160.22%	123.87%	95.91%	85.38%	100.00%	-
P/EPS	53.66	74.34	79.55	48.19	38.86	45.17	74.24	-19.44%
YoY %	-27.82%	-6.55%	65.08%	24.01%	-13.97%	-39.16%	-	-
Horiz. %	72.28%	100.13%	107.15%	64.91%	52.34%	60.84%	100.00%	-
EY	1.86	1.35	1.26	2.07	2.57	2.21	1.35	23.79%
YoY %	37.78%	7.14%	-39.13%	-19.46%	16.29%	63.70%	-	-
Horiz. %	137.78%	100.00%	93.33%	153.33%	190.37%	163.70%	100.00%	-
DY	3.24	3.24	3.81	5.23	8.61	8.56	14.40	-62.97%
YoY %	0.00%	-14.96%	-27.15%	-39.26%	0.58%	-40.56%	-	-
Horiz. %	22.50%	22.50%	26.46%	36.32%	59.79%	59.44%	100.00%	-
P/NAPS	6.86	6.49	5.77	4.68	3.56	3.24	3.97	43.94%
YoY %	5.70%	12.48%	23.29%	31.46%	9.88%	-18.39%	-	-
Horiz. %	172.80%	163.48%	145.34%	117.88%	89.67%	81.61%	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