[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

24-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 11.13%

YoY- -36.23%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	219,165	197,664	215,676	216,316	209,813	182,192	176,188	15.61%
YoY %	10.88%	-8.35%	-0.30%	3.10%	15.16%	3.41%	-	-
Horiz. %	124.39%	112.19%	122.41%	122.78%	119.08%	103.41%	100.00%	-
PBT	46,480	33,454	45,612	46,038	42,726	25,610	16,772	96.93%
YoY %	38.94%	-26.66%	-0.93%	7.75%	66.83%	52.69%	-	-
Horiz. %	277.13%	199.46%	271.95%	274.49%	254.75%	152.69%	100.00%	-
Tax	-1,220	-1,632	-2,060	-1,324	-2,490	-3,144	-4,404	-57.40%
YoY %	25.25%	20.78%	-55.59%	46.83%	20.80%	28.61%	-	-
Horiz. %	27.70%	37.06%	46.78%	30.06%	56.54%	71.39%	100.00%	-
NP	45,260	31,822	43,552	44,714	40,236	22,466	12,368	136.91%
YoY %	42.23%	-26.93%	-2.60%	11.13%	79.10%	81.65%	-	-
Horiz. %	365.94%	257.29%	352.13%	361.53%	325.32%	181.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,260	31,822	43,552	44,714	40,236	22,466	12,368	136.91%
YoY %	42.23%	-26.93%	-2.60%	11.13%	79.10%	81.65%	-	-
Horiz. %	365.94%	257.29%	352.13%	361.53%	325.32%	181.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.62%	4.88%	4.52%	2.88%	5.83%	12.28%	26.26%	-
YoY %	-46.31%	7.96%	56.94%	-50.60%	-52.52%	-53.24%	-	-
Horiz. %	9.98%	18.58%	17.21%	10.97%	22.20%	46.76%	100.00%	-
Total Cost	173,905	165,842	172,124	171,602	169,577	159,726	163,820	4.05%
YoY %	4.86%	-3.65%	0.30%	1.19%	6.17%	-2.50%	-	-
Horiz. %	106.16%	101.23%	105.07%	104.75%	103.51%	97.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,555	294,555	287,861	294,465	301,111	294,397	281,002	3.18%
YoY %	0.00%	2.33%	-2.24%	-2.21%	2.28%	4.77%	-	-
Horiz. %	104.82%	104.82%	102.44%	104.79%	107.16%	104.77%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	44,629	66,944	80,333	50,193	44,609	66,908	80,286	-32.32%
YoY %	-33.33%	-16.67%	60.05%	12.52%	-33.33%	-16.66%	-	-
Horiz. %	55.59%	83.38%	100.06%	62.52%	55.56%	83.34%	100.00%	-
Div Payout %	98.61%	210.37%	184.45%	112.25%	110.87%	297.82%	649.15%	-
YoY %	-53.13%	14.05%	64.32%	1.24%	-62.77%	-54.12%	-	-
Horiz. %	15.19%	32.41%	28.41%	17.29%	17.08%	45.88%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	294,555	294,555	287,861	294,465	301,111	294,397	281,002	3.18%
YoY %	0.00%	2.33%	-2.24%	-2.21%	2.28%	4.77%	-	-
Horiz. %	104.82%	104.82%	102.44%	104.79%	107.16%	104.77%	100.00%	-
NOSH	669,444	669,444	669,444	669,444	669,444	669,122	669,085	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.05%	0.01%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.05%	100.05%	100.01%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	20.65%	16.10%	20.19%	20.67%	19.18%	12.33%	7.02%	-
YoY %	28.26%	-20.26%	-2.32%	7.77%	55.56%	75.64%	-	-
Horiz. %	294.16%	229.34%	287.61%	294.44%	273.22%	175.64%	100.00%	-
ROE	15.37%	10.80%	15.13%	15.18%	13.36%	7.63%	4.40%	-
YoY %	42.31%	-28.62%	-0.33%	13.62%	75.10%	73.41%	-	-
Horiz. %	349.32%	245.45%	343.86%	345.00%	303.64%	173.41%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	32.74	29.53	32.22	32.32	31.36	27.23	26.33	15.58%
YoY %	10.87%	-8.35%	-0.31%	3.06%	15.17%	3.42%	-	-
Horiz. %	124.34%	112.15%	122.37%	122.75%	119.10%	103.42%	100.00%	-
EPS	6.76	4.76	6.52	6.68	6.01	3.36	1.84	137.53%
YoY %	42.02%	-26.99%	-2.40%	11.15%	78.87%	82.61%	-	-
Horiz. %	367.39%	258.70%	354.35%	363.04%	326.63%	182.61%	100.00%	-
DPS	6.67	10.00	12.00	7.50	6.67	10.00	12.00	-32.32%
YoY %	-33.30%	-16.67%	60.00%	12.44%	-33.30%	-16.67%	-	-
Horiz. %	55.58%	83.33%	100.00%	62.50%	55.58%	83.33%	100.00%	-
NAPS	0.44	0.44	0.43	0.44	0.45	0.44	0.42	3.14%
YoY %	0.00%	2.33%	-2.27%	-2.22%	2.27%	4.76%	-	-
Horiz. %	104.76%	104.76%	102.38%	104.76%	107.14%	104.76%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 669,444
RPS	32.48	29.29	31.96	32.06	31.09	27.00	26.11	15.62%
YoY %	10.89%	-8.35%	-0.31%	3.12%	15.15%	3.41%	-	-
Horiz. %	124.40%	112.18%	122.41%	122.79%	119.07%	103.41%	100.00%	-
EPS	6.71	4.72	6.45	6.63	5.96	3.33	1.83	137.22%
YoY %	42.16%	-26.82%	-2.71%	11.24%	78.98%	81.97%	-	-
Horiz. %	366.67%	257.92%	352.46%	362.30%	325.68%	181.97%	100.00%	-
DPS	6.61	9.92	11.90	7.44	6.61	9.92	11.90	-32.35%
YoY %	-33.37%	-16.64%	59.95%	12.56%	-33.37%	-16.64%	-	-
Horiz. %	55.55%	83.36%	100.00%	62.52%	55.55%	83.36%	100.00%	-
NAPS	0.4365	0.4365	0.4266	0.4364	0.4462	0.4363	0.4164	3.18%
YoY %	0.00%	2.32%	-2.25%	-2.20%	2.27%	4.78%	-	-
Horiz. %	104.83%	104.83%	102.45%	104.80%	107.16%	104.78%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.65	2.14	1.62	2.33	2.06	1.67	1.74	-
P/RPS	8.09	7.25	5.03	7.21	6.57	6.13	6.61	14.37%
YoY %	11.59%	44.14%	-30.24%	9.74%	7.18%	-7.26%	-	-
Horiz. %	122.39%	109.68%	76.10%	109.08%	99.39%	92.74%	100.00%	-
P/EPS	39.20	45.02	24.90	34.87	34.26	49.74	94.13	-44.14%
YoY %	-12.93%	80.80%	-28.59%	1.78%	-31.12%	-47.16%	-	-
Horiz. %	41.64%	47.83%	26.45%	37.04%	36.40%	52.84%	100.00%	-
EY	2.55	2.22	4.02	2.87	2.92	2.01	1.06	79.25%
YoY %	14.86%	-44.78%	40.07%	-1.71%	45.27%	89.62%	-	-
Horiz. %	240.57%	209.43%	379.25%	270.75%	275.47%	189.62%	100.00%	-
DY	2.52	4.67	7.41	3.22	3.24	5.99	6.90	-48.81%
YoY %	-46.04%	-36.98%	130.12%	-0.62%	-45.91%	-13.19%	-	-
Horiz. %	36.52%	67.68%	107.39%	46.67%	46.96%	86.81%	100.00%	-
P/NAPS	6.02	4.86	3.77	5.30	4.58	3.80	4.14	28.26%
YoY %	23.87%	28.91%	-28.87%	15.72%	20.53%	-8.21%	-	-
Horiz. %	145.41%	117.39%	91.06%	128.02%	110.63%	91.79%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/10/20	28/07/20	20/05/20	24/02/20	29/10/19	31/07/19	30/04/19	-
Price	2.92	2.37	1.97	2.39	2.20	1.78	1.90	-
P/RPS	8.92	8.03	6.11	7.39	7.02	6.54	7.22	15.09%
YoY %	11.08%	31.42%	-17.32%	5.27%	7.34%	-9.42%	-	-
Horiz. %	123.55%	111.22%	84.63%	102.35%	97.23%	90.58%	100.00%	-
P/EPS	43.19	49.86	30.28	35.77	36.59	53.01	102.78	-43.80%
YoY %	-13.38%	64.66%	-15.35%	-2.24%	-30.98%	-48.42%	-	-
Horiz. %	42.02%	48.51%	29.46%	34.80%	35.60%	51.58%	100.00%	-
EY	2.32	2.01	3.30	2.80	2.73	1.89	0.97	78.56%
YoY %	15.42%	-39.09%	17.86%	2.56%	44.44%	94.85%	-	-
Horiz. %	239.18%	207.22%	340.21%	288.66%	281.44%	194.85%	100.00%	-
DY	2.28	4.22	6.09	3.14	3.03	5.62	6.32	-49.22%
YoY %	-45.97%	-30.71%	93.95%	3.63%	-46.09%	-11.08%	-	-
Horiz. %	36.08%	66.77%	96.36%	49.68%	47.94%	88.92%	100.00%	-
P/NAPS	6.64	5.39	4.58	5.43	4.89	4.05	4.52	29.13%
YoY %	23.19%	17.69%	-15.65%	11.04%	20.74%	-10.40%	-	-
Horiz. %	146.90%	119.25%	101.33%	120.13%	108.19%	89.60%	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