[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Oct-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 56.35%

YoY- 24.22%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	177,725	88,695	355,044	265,115	174,041	83,422	321,423	-32.70%
YoY %	100.38%	-75.02%	33.92%	52.33%	108.63%	-74.05%	-	-
Horiz. %	55.29%	27.59%	110.46%	82.48%	54.15%	25.95%	100.00%	-
PBT	41,135	20,363	76,217	59,656	37,822	17,046	62,543	-24.42%
YoY %	102.01%	-73.28%	27.76%	57.73%	121.88%	-72.75%	-	-
Horiz. %	65.77%	32.56%	121.86%	95.38%	60.47%	27.25%	100.00%	-
Tax	-6,053	-3,214	-11,818	-10,564	-6,424	-2,944	-9,927	-28.15%
YoY %	-88.33%	72.80%	-11.87%	-64.45%	-118.21%	70.34%	-	-
Horiz. %	60.98%	32.38%	119.05%	106.42%	64.71%	29.66%	100.00%	-
NP	35,082	17,149	64,399	49,092	31,398	14,102	52,616	-23.73%
YoY %	104.57%	-73.37%	31.18%	56.35%	122.65%	-73.20%	-	-
Horiz. %	66.68%	32.59%	122.39%	93.30%	59.67%	26.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,082	17,149	65,465	49,092	31,398	14,102	52,616	-23.73%
YoY %	104.57%	-73.80%	33.35%	56.35%	122.65%	-73.20%	-	-
Horiz. %	66.68%	32.59%	124.42%	93.30%	59.67%	26.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.71%	15.78%	15.51%	17.71%	16.98%	17.27%	15.87%	-
YoY %	-6.78%	1.74%	-12.42%	4.30%	-1.68%	8.82%	-	-
Horiz. %	92.69%	99.43%	97.73%	111.59%	106.99%	108.82%	100.00%	-
Total Cost	142,643	71,546	290,645	216,023	142,643	69,320	268,807	-34.53%
YoY %	99.37%	-75.38%	34.54%	51.44%	105.77%	-74.21%	-	-
Horiz. %	53.07%	26.62%	108.12%	80.36%	53.07%	25.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,783	281,131	283,530	297,527	291,552	271,407	273,868	6.46%
YoY %	6.99%	-0.85%	-4.70%	2.05%	7.42%	-0.90%	-	-
Horiz. %	109.83%	102.65%	103.53%	108.64%	106.46%	99.10%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	36,543	36,547	61,759	61,750	30,837	30,778	38,728	-3.80%
YoY %	-0.01%	-40.82%	0.01%	100.25%	0.19%	-20.53%	-	-
Horiz. %	94.36%	94.37%	159.47%	159.45%	79.62%	79.47%	100.00%	-
Div Payout %	104.17%	213.11%	94.34%	125.79%	98.21%	218.25%	73.61%	-
YoY %	-51.12%	125.90%	-25.00%	28.08%	-55.00%	196.50%	-	-
Horiz. %	141.52%	289.51%	128.16%	170.89%	133.42%	296.50%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	300,783	281,131	283,530	297,527	291,552	271,407	273,868	6.46%
YoY %	6.99%	-0.85%	-4.70%	2.05%	7.42%	-0.90%	-	-
Horiz. %	109.83%	102.65%	103.53%	108.64%	106.46%	99.10%	100.00%	-
NOSH	281,105	281,131	280,723	280,686	280,339	279,801	276,635	1.07%
YoY %	-0.01%	0.15%	0.01%	0.12%	0.19%	1.14%	-	-
Horiz. %	101.62%	101.63%	101.48%	101.46%	101.34%	101.14%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	19.74%	19.33%	18.14%	18.52%	18.04%	16.90%	16.37%	-
YoY %	2.12%	6.56%	-2.05%	2.66%	6.75%	3.24%	-	-
Horiz. %	120.59%	118.08%	110.81%	113.13%	110.20%	103.24%	100.00%	-
ROE	11.66%	6.10%	23.09%	16.50%	10.77%	5.20%	19.21%	-
YoY %	91.15%	-73.58%	39.94%	53.20%	107.12%	-72.93%	-	-
Horiz. %	60.70%	31.75%	120.20%	85.89%	56.06%	27.07%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	63.22	31.55	126.47	94.45	62.08	29.81	116.19	-33.42%
YoY %	100.38%	-75.05%	33.90%	52.14%	108.25%	-74.34%	-	-
Horiz. %	54.41%	27.15%	108.85%	81.29%	53.43%	25.66%	100.00%	-
EPS	12.48	6.10	22.94	17.49	11.20	5.04	19.02	-24.54%
YoY %	104.59%	-73.41%	31.16%	56.16%	122.22%	-73.50%	-	-
Horiz. %	65.62%	32.07%	120.61%	91.96%	58.89%	26.50%	100.00%	-
DPS	13.00	13.00	22.00	22.00	11.00	11.00	14.00	-4.83%
YoY %	0.00%	-40.91%	0.00%	100.00%	0.00%	-21.43%	-	-
Horiz. %	92.86%	92.86%	157.14%	157.14%	78.57%	78.57%	100.00%	-
NAPS	1.07	1.00	1.01	1.06	1.04	0.97	0.99	5.33%
YoY %	7.00%	-0.99%	-4.72%	1.92%	7.22%	-2.02%	-	-
Horiz. %	108.08%	101.01%	102.02%	107.07%	105.05%	97.98%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 280,412
RPS	26.31	13.13	52.57	39.25	25.77	12.35	47.59	-32.71%
YoY %	100.38%	-75.02%	33.94%	52.31%	108.66%	-74.05%	-	-
Horiz. %	55.28%	27.59%	110.46%	82.48%	54.15%	25.95%	100.00%	-
EPS	5.19	2.54	9.69	7.27	4.65	2.09	7.79	-23.77%
YoY %	104.33%	-73.79%	33.29%	56.34%	122.49%	-73.17%	-	-
Horiz. %	66.62%	32.61%	124.39%	93.32%	59.69%	26.83%	100.00%	-
DPS	5.41	5.41	9.14	9.14	4.57	4.56	5.73	-3.76%
YoY %	0.00%	-40.81%	0.00%	100.00%	0.22%	-20.42%	-	-
Horiz. %	94.42%	94.42%	159.51%	159.51%	79.76%	79.58%	100.00%	-
NAPS	0.4454	0.4163	0.4198	0.4405	0.4317	0.4019	0.4055	6.47%
YoY %	6.99%	-0.83%	-4.70%	2.04%	7.41%	-0.89%	-	-
Horiz. %	109.84%	102.66%	103.53%	108.63%	106.46%	99.11%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	5.95	5.26	4.30	4.68	4.23	3.44	3.17	-
P/RPS	9.41	16.67	3.40	4.95	6.81	11.54	2.73	128.70%
YoY %	-43.55%	390.29%	-31.31%	-27.31%	-40.99%	322.71%	-	-
Horiz. %	344.69%	610.62%	124.54%	181.32%	249.45%	422.71%	100.00%	-
P/EPS	47.68	86.23	18.44	26.76	37.77	68.25	16.67	101.88%
YoY %	-44.71%	367.62%	-31.09%	-29.15%	-44.66%	309.42%	-	-
Horiz. %	286.02%	517.28%	110.62%	160.53%	226.57%	409.42%	100.00%	-
EY	2.10	1.16	5.42	3.74	2.65	1.47	6.00	-50.43%
YoY %	81.03%	-78.60%	44.92%	41.13%	80.27%	-75.50%	-	-
Horiz. %	35.00%	19.33%	90.33%	62.33%	44.17%	24.50%	100.00%	-
DY	2.18	2.47	5.12	4.70	2.60	3.20	4.42	-37.65%
YoY %	-11.74%	-51.76%	8.94%	80.77%	-18.75%	-27.60%	-	-
Horiz. %	49.32%	55.88%	115.84%	106.33%	58.82%	72.40%	100.00%	-
P/NAPS	5.56	5.26	4.26	4.42	4.07	3.55	3.20	44.67%
YoY %	5.70%	23.47%	-3.62%	8.60%	14.65%	10.94%	-	-
Horiz. %	173.75%	164.37%	133.12%	138.12%	127.19%	110.94%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	28/07/15	28/04/15	24/02/15	28/10/14	05/08/14	29/04/14	25/02/14	-
Price	6.10	6.09	4.99	4.24	4.65	3.58	3.26	-
P/RPS	9.65	19.30	3.95	4.49	7.49	12.01	2.81	128.13%
YoY %	-50.00%	388.61%	-12.03%	-40.05%	-37.64%	327.40%	-	-
Horiz. %	343.42%	686.83%	140.57%	159.79%	266.55%	427.40%	100.00%	-
P/EPS	48.88	99.84	21.40	24.24	41.52	71.03	17.14	101.48%
YoY %	-51.04%	366.54%	-11.72%	-41.62%	-41.55%	314.41%	-	-
Horiz. %	285.18%	582.50%	124.85%	141.42%	242.24%	414.41%	100.00%	-
EY	2.05	1.00	4.67	4.13	2.41	1.41	5.83	-50.27%
YoY %	105.00%	-78.59%	13.08%	71.37%	70.92%	-75.81%	-	-
Horiz. %	35.16%	17.15%	80.10%	70.84%	41.34%	24.19%	100.00%	-
DY	2.13	2.13	4.41	5.19	2.37	3.07	4.29	-37.37%
YoY %	0.00%	-51.70%	-15.03%	118.99%	-22.80%	-28.44%	-	-
Horiz. %	49.65%	49.65%	102.80%	120.98%	55.24%	71.56%	100.00%	-
P/NAPS	5.70	6.09	4.94	4.00	4.47	3.69	3.29	44.39%
YoY %	-6.40%	23.28%	23.50%	-10.51%	21.14%	12.16%	-	-
Horiz. %	173.25%	185.11%	150.15%	121.58%	135.87%	112.16%	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