[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 9.26%

YoY- 37.09%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	209,813	182,192	176,188	327,956	327,622	316,026	345,944	-28.32%
YoY %	15.16%	3.41%	-46.28%	0.10%	3.67%	-8.65%	-	-
Horiz. %	60.65%	52.67%	50.93%	94.80%	94.70%	91.35%	100.00%	-
PBT	42,726	25,610	16,772	74,785	70,066	55,216	66,972	-25.87%
YoY %	66.83%	52.69%	-77.57%	6.74%	26.89%	-17.55%	-	-
Horiz. %	63.80%	38.24%	25.04%	111.67%	104.62%	82.45%	100.00%	-
Tax	-2,490	-3,144	-4,404	-4,668	-5,889	-6,158	-6,220	-45.65%
YoY %	20.80%	28.61%	5.66%	20.73%	4.37%	1.00%	-	-
Horiz. %	40.03%	50.55%	70.80%	75.05%	94.68%	99.00%	100.00%	-
NP	40,236	22,466	12,368	70,117	64,177	49,058	60,752	-24.00%
YoY %	79.10%	81.65%	-82.36%	9.26%	30.82%	-19.25%	-	-
Horiz. %	66.23%	36.98%	20.36%	115.42%	105.64%	80.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,236	22,466	12,368	70,117	64,177	49,058	60,752	-24.00%
YoY %	79.10%	81.65%	-82.36%	9.26%	30.82%	-19.25%	-	-
Horiz. %	66.23%	36.98%	20.36%	115.42%	105.64%	80.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.83%	12.28%	26.26%	6.24%	8.40%	11.15%	9.29%	-
YoY %	-52.52%	-53.24%	320.83%	-25.71%	-24.66%	20.02%	-	-
Horiz. %	62.76%	132.19%	282.67%	67.17%	90.42%	120.02%	100.00%	-
Total Cost	169,577	159,726	163,820	257,839	263,445	266,968	285,192	-29.26%
YoY %	6.17%	-2.50%	-36.46%	-2.13%	-1.32%	-6.39%	-	-
Horiz. %	59.46%	56.01%	57.44%	90.41%	92.37%	93.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,111	294,397	281,002	300,406	300,194	293,334	279,843	4.99%
YoY %	2.28%	4.77%	-6.46%	0.07%	2.34%	4.82%	-	-
Horiz. %	107.60%	105.20%	100.41%	107.35%	107.27%	104.82%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	44,609	66,908	80,286	40,054	26,683	40,000	-	-
YoY %	-33.33%	-16.66%	100.44%	50.11%	-33.29%	0.00%	-	-
Horiz. %	111.52%	167.27%	200.72%	100.13%	66.71%	100.00%	-	-
Div Payout %	110.87%	297.82%	649.15%	57.12%	41.58%	81.54%	-	-
YoY %	-62.77%	-54.12%	1,036.47%	37.37%	-49.01%	0.00%	-	-
Horiz. %	135.97%	365.24%	796.11%	70.05%	50.99%	100.00%	-	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	301,111	294,397	281,002	300,406	300,194	293,334	279,843	4.99%
YoY %	2.28%	4.77%	-6.46%	0.07%	2.34%	4.82%	-	-
Horiz. %	107.60%	105.20%	100.41%	107.35%	107.27%	104.82%	100.00%	-
NOSH	669,444	669,122	669,085	669,033	668,871	667,007	285,612	76.36%
YoY %	0.05%	0.01%	0.01%	0.02%	0.28%	133.54%	-	-
Horiz. %	234.39%	234.28%	234.26%	234.25%	234.19%	233.54%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	19.18%	12.33%	7.02%	21.38%	19.59%	15.52%	17.56%	-
YoY %	55.56%	75.64%	-67.17%	9.14%	26.22%	-11.62%	-	-
Horiz. %	109.23%	70.22%	39.98%	121.75%	111.56%	88.38%	100.00%	-
ROE	13.36%	7.63%	4.40%	23.34%	21.38%	16.72%	21.71%	-
YoY %	75.10%	73.41%	-81.15%	9.17%	27.87%	-22.98%	-	-
Horiz. %	61.54%	35.15%	20.27%	107.51%	98.48%	77.02%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	31.36	27.23	26.33	49.13	49.11	47.40	121.15	-59.35%
YoY %	15.17%	3.42%	-46.41%	0.04%	3.61%	-60.87%	-	-
Horiz. %	25.89%	22.48%	21.73%	40.55%	40.54%	39.13%	100.00%	-
EPS	6.01	3.36	1.84	10.50	9.63	7.36	21.28	-56.92%
YoY %	78.87%	82.61%	-82.48%	9.03%	30.84%	-65.41%	-	-
Horiz. %	28.24%	15.79%	8.65%	49.34%	45.25%	34.59%	100.00%	-
DPS	6.67	10.00	12.00	6.00	4.00	6.00	0.00	-
YoY %	-33.30%	-16.67%	100.00%	50.00%	-33.33%	0.00%	-	-
Horiz. %	111.17%	166.67%	200.00%	100.00%	66.67%	100.00%	-	-
NAPS	0.45	0.44	0.42	0.45	0.45	0.44	0.98	-40.45%
YoY %	2.27%	4.76%	-6.67%	0.00%	2.27%	-55.10%	-	-
Horiz. %	45.92%	44.90%	42.86%	45.92%	45.92%	44.90%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 669,033
RPS	31.09	27.00	26.11	48.60	48.55	46.83	51.27	-28.33%
YoY %	15.15%	3.41%	-46.28%	0.10%	3.67%	-8.66%	-	-
Horiz. %	60.64%	52.66%	50.93%	94.79%	94.69%	91.34%	100.00%	-
EPS	5.96	3.33	1.83	10.39	9.51	7.27	9.00	-24.00%
YoY %	78.98%	81.97%	-82.39%	9.25%	30.81%	-19.22%	-	-
Horiz. %	66.22%	37.00%	20.33%	115.44%	105.67%	80.78%	100.00%	-
DPS	6.61	9.92	11.90	5.94	3.95	5.93	0.00	-
YoY %	-33.37%	-16.64%	100.34%	50.38%	-33.39%	0.00%	-	-
Horiz. %	111.47%	167.28%	200.67%	100.17%	66.61%	100.00%	-	-
NAPS	0.4462	0.4363	0.4164	0.4452	0.4449	0.4347	0.4147	4.99%
YoY %	2.27%	4.78%	-6.47%	0.07%	2.35%	4.82%	-	-
Horiz. %	107.60%	105.21%	100.41%	107.35%	107.28%	104.82%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.06	1.67	1.74	1.75	2.50	2.21	4.06	-
P/RPS	6.57	6.13	6.61	3.56	5.09	4.66	3.35	56.61%
YoY %	7.18%	-7.26%	85.67%	-30.06%	9.23%	39.10%	-	-
Horiz. %	196.12%	182.99%	197.31%	106.27%	151.94%	139.10%	100.00%	-
P/EPS	34.26	49.74	94.13	16.66	25.99	30.03	19.08	47.67%
YoY %	-31.12%	-47.16%	465.01%	-35.90%	-13.45%	57.39%	-	-
Horiz. %	179.56%	260.69%	493.34%	87.32%	136.22%	157.39%	100.00%	-
EY	2.92	2.01	1.06	6.00	3.85	3.33	5.24	-32.25%
YoY %	45.27%	89.62%	-82.33%	55.84%	15.62%	-36.45%	-	-
Horiz. %	55.73%	38.36%	20.23%	114.50%	73.47%	63.55%	100.00%	-
DY	3.24	5.99	6.90	3.43	1.60	2.71	0.00	-
YoY %	-45.91%	-13.19%	101.17%	114.37%	-40.96%	0.00%	-	-
Horiz. %	119.56%	221.03%	254.61%	126.57%	59.04%	100.00%	-	-
P/NAPS	4.58	3.80	4.14	3.89	5.56	5.02	4.14	6.95%
YoY %	20.53%	-8.21%	6.43%	-30.04%	10.76%	21.26%	-	-
Horiz. %	110.63%	91.79%	100.00%	93.96%	134.30%	121.26%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/10/19	31/07/19	30/04/19	25/02/19	30/10/18	31/07/18	24/04/18	-
Price	2.20	1.78	1.90	1.95	2.27	2.50	3.95	-
P/RPS	7.02	6.54	7.22	3.97	4.62	5.27	3.26	66.67%
YoY %	7.34%	-9.42%	81.86%	-14.07%	-12.33%	61.66%	-	-
Horiz. %	215.34%	200.61%	221.47%	121.78%	141.72%	161.66%	100.00%	-
P/EPS	36.59	53.01	102.78	18.57	23.60	33.97	18.57	57.10%
YoY %	-30.98%	-48.42%	453.47%	-21.31%	-30.53%	82.93%	-	-
Horiz. %	197.04%	285.46%	553.47%	100.00%	127.09%	182.93%	100.00%	-
EY	2.73	1.89	0.97	5.39	4.24	2.94	5.39	-36.43%
YoY %	44.44%	94.85%	-82.00%	27.12%	44.22%	-45.45%	-	-
Horiz. %	50.65%	35.06%	18.00%	100.00%	78.66%	54.55%	100.00%	-
DY	3.03	5.62	6.32	3.08	1.76	2.40	0.00	-
YoY %	-46.09%	-11.08%	105.19%	75.00%	-26.67%	0.00%	-	-
Horiz. %	126.25%	234.17%	263.33%	128.33%	73.33%	100.00%	-	-
P/NAPS	4.89	4.05	4.52	4.33	5.04	5.68	4.03	13.75%
YoY %	20.74%	-10.40%	4.39%	-14.09%	-11.27%	40.94%	-	-
Horiz. %	121.34%	100.50%	112.16%	107.44%	125.06%	140.94%	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