[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -27.42%
YoY- 26.86%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 304,558 266,357 225,508 199,328 215,346 224,816 232,300 19.72%
PBT 55,873 40,956 29,310 24,752 33,448 32,980 28,592 56.11%
Tax -4,726 -6,145 -5,852 -6,084 -7,727 -7,174 -8,190 -30.61%
NP 51,147 34,810 23,458 18,668 25,721 25,805 20,402 84.23%
-
NP to SH 51,147 34,810 23,458 18,668 25,721 25,805 20,402 84.23%
-
Tax Rate 8.46% 15.00% 19.97% 24.58% 23.10% 21.75% 28.64% -
Total Cost 253,411 231,546 202,050 180,660 189,625 199,010 211,898 12.63%
-
Net Worth 281,126 272,135 268,495 257,392 264,816 281,717 284,613 -0.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 45,434 60,474 56,525 56,569 64,795 86,393 78,902 -30.71%
Div Payout % 88.83% 173.72% 240.96% 303.03% 251.92% 334.79% 386.74% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 281,126 272,135 268,495 257,392 264,816 281,717 284,613 -0.81%
NOSH 285,304 283,474 282,626 282,848 281,719 281,717 281,795 0.82%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.79% 13.07% 10.40% 9.37% 11.94% 11.48% 8.78% -
ROE 18.19% 12.79% 8.74% 7.25% 9.71% 9.16% 7.17% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.25 93.96 79.79 70.47 76.44 79.80 82.44 19.11%
EPS 18.01 12.28 8.30 6.60 9.13 9.16 7.24 83.28%
DPS 16.00 21.33 20.00 20.00 23.00 30.67 28.00 -31.06%
NAPS 0.99 0.96 0.95 0.91 0.94 1.00 1.01 -1.32%
Adjusted Per Share Value based on latest NOSH - 282,848
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.13 39.47 33.42 29.54 31.91 33.32 34.42 19.73%
EPS 7.58 5.16 3.48 2.77 3.81 3.82 3.02 84.37%
DPS 6.73 8.96 8.38 8.38 9.60 12.80 11.69 -30.72%
NAPS 0.4166 0.4033 0.3979 0.3814 0.3924 0.4175 0.4218 -0.82%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 6.60 6.15 6.09 5.16 3.48 3.65 3.33 -
P/RPS 6.15 6.55 7.63 7.32 4.55 4.57 4.04 32.23%
P/EPS 36.64 50.08 73.37 78.18 38.12 39.85 45.99 -14.02%
EY 2.73 2.00 1.36 1.28 2.62 2.51 2.17 16.48%
DY 2.42 3.47 3.28 3.88 6.61 8.40 8.41 -56.31%
P/NAPS 6.67 6.41 6.41 5.67 3.70 3.65 3.30 59.65%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 31/10/17 25/07/17 25/04/17 23/02/17 25/10/16 26/07/16 -
Price 6.22 6.59 6.17 5.25 4.40 3.56 3.27 -
P/RPS 5.80 7.01 7.73 7.45 5.76 4.46 3.97 28.66%
P/EPS 34.53 53.66 74.34 79.55 48.19 38.86 45.17 -16.35%
EY 2.90 1.86 1.35 1.26 2.07 2.57 2.21 19.79%
DY 2.57 3.24 3.24 3.81 5.23 8.61 8.56 -55.06%
P/NAPS 6.28 6.86 6.49 5.77 4.68 3.56 3.24 55.26%

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