[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

31-Oct-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 122.59%

YoY- 34.9%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	158,013	86,486	304,558	199,768	112,754	49,832	215,346	-18.69%
YoY %	82.70%	-71.60%	52.46%	77.17%	126.27%	-76.86%	-	-
Horiz. %	73.38%	40.16%	141.43%	92.77%	52.36%	23.14%	100.00%	-
PBT	27,608	16,743	55,873	30,717	14,655	6,188	33,448	-12.03%
YoY %	64.89%	-70.03%	81.90%	109.60%	136.83%	-81.50%	-	-
Horiz. %	82.54%	50.06%	167.04%	91.84%	43.81%	18.50%	100.00%	-
Tax	-3,079	-1,555	-4,726	-4,609	-2,926	-1,521	-7,727	-45.94%
YoY %	-98.01%	67.10%	-2.54%	-57.52%	-92.37%	80.32%	-	-
Horiz. %	39.85%	20.12%	61.16%	59.65%	37.87%	19.68%	100.00%	-
NP	24,529	15,188	51,147	26,108	11,729	4,667	25,721	-3.12%
YoY %	61.50%	-70.31%	95.91%	122.59%	151.32%	-81.86%	-	-
Horiz. %	95.37%	59.05%	198.85%	101.50%	45.60%	18.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,529	15,188	51,147	26,108	11,729	4,667	25,721	-3.12%
YoY %	61.50%	-70.31%	95.91%	122.59%	151.32%	-81.86%	-	-
Horiz. %	95.37%	59.05%	198.85%	101.50%	45.60%	18.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.15%	9.29%	8.46%	15.00%	19.97%	24.58%	23.10%	-
YoY %	20.02%	9.81%	-43.60%	-24.89%	-18.76%	6.41%	-	-
Horiz. %	48.27%	40.22%	36.62%	64.94%	86.45%	106.41%	100.00%	-
Total Cost	133,484	71,298	253,411	173,660	101,025	45,165	189,625	-20.91%
YoY %	87.22%	-71.86%	45.92%	71.90%	123.68%	-76.18%	-	-
Horiz. %	70.39%	37.60%	133.64%	91.58%	53.28%	23.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,334	279,843	281,126	272,135	268,495	257,392	264,816	7.07%
YoY %	4.82%	-0.46%	3.30%	1.36%	4.31%	-2.80%	-	-
Horiz. %	110.77%	105.67%	106.16%	102.76%	101.39%	97.20%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	20,000	-	45,434	45,355	28,262	14,142	64,795	-54.42%
YoY %	0.00%	-	0.17%	60.48%	99.84%	-78.17%	-	-
Horiz. %	30.87%	-	70.12%	70.00%	43.62%	21.83%	100.00%	-
Div Payout %	81.54%	-	88.83%	173.72%	240.96%	303.03%	251.92%	-
YoY %	0.00%	-	-48.87%	-27.91%	-20.48%	20.29%	-	-
Horiz. %	32.37%	-	35.26%	68.96%	95.65%	120.29%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	293,334	279,843	281,126	272,135	268,495	257,392	264,816	7.07%
YoY %	4.82%	-0.46%	3.30%	1.36%	4.31%	-2.80%	-	-
Horiz. %	110.77%	105.67%	106.16%	102.76%	101.39%	97.20%	100.00%	-
NOSH	667,007	285,612	285,304	283,474	282,626	282,848	281,719	77.92%
YoY %	133.54%	0.11%	0.65%	0.30%	-0.08%	0.40%	-	-
Horiz. %	236.76%	101.38%	101.27%	100.62%	100.32%	100.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	15.52%	17.56%	16.79%	13.07%	10.40%	9.37%	11.94%	-
YoY %	-11.62%	4.59%	28.46%	25.67%	10.99%	-21.52%	-	-
Horiz. %	129.98%	147.07%	140.62%	109.46%	87.10%	78.48%	100.00%	-
ROE	8.36%	5.43%	18.19%	9.59%	4.37%	1.81%	9.71%	-
YoY %	53.96%	-70.15%	89.68%	119.45%	141.44%	-81.36%	-	-
Horiz. %	86.10%	55.92%	187.33%	98.76%	45.01%	18.64%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	23.70	30.29	107.25	70.47	39.90	17.62	76.44	-54.28%
YoY %	-21.76%	-71.76%	52.19%	76.62%	126.45%	-76.95%	-	-
Horiz. %	31.00%	39.63%	140.31%	92.19%	52.20%	23.05%	100.00%	-
EPS	3.68	5.32	18.01	9.21	4.15	1.65	9.13	-45.52%
YoY %	-30.83%	-70.46%	95.55%	121.93%	151.52%	-81.93%	-	-
Horiz. %	40.31%	58.27%	197.26%	100.88%	45.45%	18.07%	100.00%	-
DPS	3.00	0.00	16.00	16.00	10.00	5.00	23.00	-74.37%
YoY %	0.00%	0.00%	0.00%	60.00%	100.00%	-78.26%	-	-
Horiz. %	13.04%	0.00%	69.57%	69.57%	43.48%	21.74%	100.00%	-
NAPS	0.44	0.98	0.99	0.96	0.95	0.91	0.94	-39.79%
YoY %	-55.10%	-1.01%	3.12%	1.05%	4.40%	-3.19%	-	-
Horiz. %	46.81%	104.26%	105.32%	102.13%	101.06%	96.81%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 283,609
RPS	23.42	12.82	45.13	29.60	16.71	7.38	31.91	-18.68%
YoY %	82.68%	-71.59%	52.47%	77.14%	126.42%	-76.87%	-	-
Horiz. %	73.39%	40.18%	141.43%	92.76%	52.37%	23.13%	100.00%	-
EPS	3.63	2.25	7.58	3.87	1.74	0.69	3.81	-3.18%
YoY %	61.33%	-70.32%	95.87%	122.41%	152.17%	-81.89%	-	-
Horiz. %	95.28%	59.06%	198.95%	101.57%	45.67%	18.11%	100.00%	-
DPS	2.96	0.00	6.73	6.72	4.19	2.10	9.60	-54.45%
YoY %	0.00%	0.00%	0.15%	60.38%	99.52%	-78.12%	-	-
Horiz. %	30.83%	0.00%	70.10%	70.00%	43.65%	21.88%	100.00%	-
NAPS	0.4347	0.4147	0.4166	0.4033	0.3979	0.3814	0.3924	7.08%
YoY %	4.82%	-0.46%	3.30%	1.36%	4.33%	-2.80%	-	-
Horiz. %	110.78%	105.68%	106.17%	102.78%	101.40%	97.20%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	2.21	4.06	6.60	6.15	6.09	5.16	3.48	-
P/RPS	9.32	13.41	6.15	8.73	15.27	29.29	4.55	61.50%
YoY %	-30.50%	118.05%	-29.55%	-42.83%	-47.87%	543.74%	-	-
Horiz. %	204.84%	294.73%	135.16%	191.87%	335.60%	643.74%	100.00%	-
P/EPS	60.07	76.33	36.64	66.78	146.75	312.73	38.12	35.52%
YoY %	-21.30%	108.32%	-45.13%	-54.49%	-53.07%	720.38%	-	-
Horiz. %	157.58%	200.24%	96.12%	175.18%	384.97%	820.38%	100.00%	-
EY	1.66	1.31	2.73	1.50	0.68	0.32	2.62	-26.29%
YoY %	26.72%	-52.01%	82.00%	120.59%	112.50%	-87.79%	-	-
Horiz. %	63.36%	50.00%	104.20%	57.25%	25.95%	12.21%	100.00%	-
DY	1.36	0.00	2.42	2.60	1.64	0.97	6.61	-65.24%
YoY %	0.00%	0.00%	-6.92%	58.54%	69.07%	-85.33%	-	-
Horiz. %	20.57%	0.00%	36.61%	39.33%	24.81%	14.67%	100.00%	-
P/NAPS	5.02	4.14	6.67	6.41	6.41	5.67	3.70	22.62%
YoY %	21.26%	-37.93%	4.06%	0.00%	13.05%	53.24%	-	-
Horiz. %	135.68%	111.89%	180.27%	173.24%	173.24%	153.24%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	31/07/18	24/04/18	27/02/18	31/10/17	25/07/17	25/04/17	23/02/17	-
Price	2.50	3.95	6.22	6.59	6.17	5.25	4.40	-
P/RPS	10.55	13.04	5.80	9.35	15.47	29.80	5.76	49.86%
YoY %	-19.10%	124.83%	-37.97%	-39.56%	-48.09%	417.36%	-	-
Horiz. %	183.16%	226.39%	100.69%	162.33%	268.58%	517.36%	100.00%	-
P/EPS	67.95	74.27	34.53	71.55	148.67	318.18	48.19	25.82%
YoY %	-8.51%	115.09%	-51.74%	-51.87%	-53.27%	560.26%	-	-
Horiz. %	141.00%	154.12%	71.65%	148.47%	308.51%	660.26%	100.00%	-
EY	1.47	1.35	2.90	1.40	0.67	0.31	2.07	-20.45%
YoY %	8.89%	-53.45%	107.14%	108.96%	116.13%	-85.02%	-	-
Horiz. %	71.01%	65.22%	140.10%	67.63%	32.37%	14.98%	100.00%	-
DY	1.20	0.00	2.57	2.43	1.62	0.95	5.23	-62.62%
YoY %	0.00%	0.00%	5.76%	50.00%	70.53%	-81.84%	-	-
Horiz. %	22.94%	0.00%	49.14%	46.46%	30.98%	18.16%	100.00%	-
P/NAPS	5.68	4.03	6.28	6.86	6.49	5.77	4.68	13.82%
YoY %	40.94%	-35.83%	-8.45%	5.70%	12.48%	23.29%	-	-
Horiz. %	121.37%	86.11%	134.19%	146.58%	138.68%	123.29%	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