[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 25.28%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 168,612 116,150 58,741 343,656 266,432 177,725 88,695 53.27%
PBT 24,735 14,296 5,719 81,594 63,306 41,135 20,363 13.80%
Tax -5,381 -4,095 -2,040 -10,280 -7,734 -6,053 -3,214 40.86%
NP 19,354 10,201 3,679 71,314 55,572 35,082 17,149 8.37%
-
NP to SH 19,354 10,201 3,679 75,262 60,075 35,082 17,149 8.37%
-
Tax Rate 21.75% 28.64% 35.67% 12.60% 12.22% 14.71% 15.78% -
Total Cost 149,258 105,949 55,062 272,342 210,860 142,643 71,546 63.04%
-
Net Worth 281,717 284,613 275,222 314,829 337,465 300,783 281,131 0.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 64,795 39,451 39,317 68,311 69,925 36,543 36,547 46.33%
Div Payout % 334.79% 386.74% 1,068.70% 90.77% 116.40% 104.17% 213.11% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 281,717 284,613 275,222 314,829 337,465 300,783 281,131 0.13%
NOSH 281,717 281,795 280,839 297,008 304,023 281,105 281,131 0.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.48% 8.78% 6.26% 20.75% 20.86% 19.74% 19.33% -
ROE 6.87% 3.58% 1.34% 23.91% 17.80% 11.66% 6.10% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.85 41.22 20.92 115.71 87.64 63.22 31.55 53.06%
EPS 6.87 3.62 1.31 25.34 19.76 12.48 6.10 8.22%
DPS 23.00 14.00 14.00 23.00 23.00 13.00 13.00 46.12%
NAPS 1.00 1.01 0.98 1.06 1.11 1.07 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 271,681
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.98 17.21 8.70 50.91 39.47 26.33 13.14 53.28%
EPS 2.87 1.51 0.54 11.15 8.90 5.20 2.54 8.45%
DPS 9.60 5.84 5.82 10.12 10.36 5.41 5.41 46.41%
NAPS 0.4173 0.4216 0.4077 0.4664 0.4999 0.4456 0.4164 0.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.65 3.33 5.41 6.50 6.25 5.95 5.26 -
P/RPS 6.10 8.08 25.87 5.62 7.13 9.41 16.67 -48.74%
P/EPS 53.13 91.99 412.98 25.65 31.63 47.68 86.23 -27.52%
EY 1.88 1.09 0.24 3.90 3.16 2.10 1.16 37.85%
DY 6.30 4.20 2.59 3.54 3.68 2.18 2.47 86.36%
P/NAPS 3.65 3.30 5.52 6.13 5.63 5.56 5.26 -21.56%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/10/16 26/07/16 26/04/16 23/02/16 27/10/15 28/07/15 28/04/15 -
Price 3.56 3.27 3.89 5.53 6.11 6.10 6.09 -
P/RPS 5.95 7.93 18.60 4.78 6.97 9.65 19.30 -54.26%
P/EPS 51.82 90.33 296.95 21.82 30.92 48.88 99.84 -35.33%
EY 1.93 1.11 0.34 4.58 3.23 2.05 1.00 54.82%
DY 6.46 4.28 3.60 4.16 3.76 2.13 2.13 109.10%
P/NAPS 3.56 3.24 3.97 5.22 5.50 5.70 6.09 -30.01%

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