[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 32.9%

YoY- -65.82%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	199,768	112,754	49,832	215,346	168,612	116,150	58,741	125.97%
YoY %	77.17%	126.27%	-76.86%	27.72%	45.17%	97.73%	-	-
Horiz. %	340.08%	191.95%	84.83%	366.60%	287.04%	197.73%	100.00%	-
PBT	30,717	14,655	6,188	33,448	24,735	14,296	5,719	206.38%
YoY %	109.60%	136.83%	-81.50%	35.23%	73.02%	149.97%	-	-
Horiz. %	537.10%	256.25%	108.20%	584.86%	432.51%	249.97%	100.00%	-
Tax	-4,609	-2,926	-1,521	-7,727	-5,381	-4,095	-2,040	72.09%
YoY %	-57.52%	-92.37%	80.32%	-43.60%	-31.40%	-100.74%	-	-
Horiz. %	225.93%	143.43%	74.56%	378.77%	263.77%	200.74%	100.00%	-
NP	26,108	11,729	4,667	25,721	19,354	10,201	3,679	268.84%
YoY %	122.59%	151.32%	-81.86%	32.90%	89.73%	177.28%	-	-
Horiz. %	709.65%	318.81%	126.86%	699.13%	526.07%	277.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,108	11,729	4,667	25,721	19,354	10,201	3,679	268.84%
YoY %	122.59%	151.32%	-81.86%	32.90%	89.73%	177.28%	-	-
Horiz. %	709.65%	318.81%	126.86%	699.13%	526.07%	277.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.00%	19.97%	24.58%	23.10%	21.75%	28.64%	35.67%	-
YoY %	-24.89%	-18.76%	6.41%	6.21%	-24.06%	-19.71%	-	-
Horiz. %	42.05%	55.99%	68.91%	64.76%	60.98%	80.29%	100.00%	-
Total Cost	173,660	101,025	45,165	189,625	149,258	105,949	55,062	114.91%
YoY %	71.90%	123.68%	-76.18%	27.05%	40.88%	92.42%	-	-
Horiz. %	315.39%	183.47%	82.03%	344.38%	271.07%	192.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,135	268,495	257,392	264,816	281,717	284,613	275,222	-0.74%
YoY %	1.36%	4.31%	-2.80%	-6.00%	-1.02%	3.41%	-	-
Horiz. %	98.88%	97.56%	93.52%	96.22%	102.36%	103.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	45,355	28,262	14,142	64,795	64,795	39,451	39,317	9.98%
YoY %	60.48%	99.84%	-78.17%	0.00%	64.24%	0.34%	-	-
Horiz. %	115.36%	71.88%	35.97%	164.80%	164.80%	100.34%	100.00%	-
Div Payout %	173.72%	240.96%	303.03%	251.92%	334.79%	386.74%	1,068.70%	-
YoY %	-27.91%	-20.48%	20.29%	-24.75%	-13.43%	-63.81%	-	-
Horiz. %	16.26%	22.55%	28.36%	23.57%	31.33%	36.19%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	272,135	268,495	257,392	264,816	281,717	284,613	275,222	-0.74%
YoY %	1.36%	4.31%	-2.80%	-6.00%	-1.02%	3.41%	-	-
Horiz. %	98.88%	97.56%	93.52%	96.22%	102.36%	103.41%	100.00%	-
NOSH	283,474	282,626	282,848	281,719	281,717	281,795	280,839	0.62%
YoY %	0.30%	-0.08%	0.40%	0.00%	-0.03%	0.34%	-	-
Horiz. %	100.94%	100.64%	100.72%	100.31%	100.31%	100.34%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	13.07%	10.40%	9.37%	11.94%	11.48%	8.78%	6.26%	-
YoY %	25.67%	10.99%	-21.52%	4.01%	30.75%	40.26%	-	-
Horiz. %	208.79%	166.13%	149.68%	190.73%	183.39%	140.26%	100.00%	-
ROE	9.59%	4.37%	1.81%	9.71%	6.87%	3.58%	1.34%	-
YoY %	119.45%	141.44%	-81.36%	41.34%	91.90%	167.16%	-	-
Horiz. %	715.67%	326.12%	135.07%	724.63%	512.69%	267.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	70.47	39.90	17.62	76.44	59.85	41.22	20.92	124.54%
YoY %	76.62%	126.45%	-76.95%	27.72%	45.20%	97.04%	-	-
Horiz. %	336.85%	190.73%	84.23%	365.39%	286.09%	197.04%	100.00%	-
EPS	9.21	4.15	1.65	9.13	6.87	3.62	1.31	266.55%
YoY %	121.93%	151.52%	-81.93%	32.90%	89.78%	176.34%	-	-
Horiz. %	703.05%	316.79%	125.95%	696.95%	524.43%	276.34%	100.00%	-
DPS	16.00	10.00	5.00	23.00	23.00	14.00	14.00	9.30%
YoY %	60.00%	100.00%	-78.26%	0.00%	64.29%	0.00%	-	-
Horiz. %	114.29%	71.43%	35.71%	164.29%	164.29%	100.00%	100.00%	-
NAPS	0.96	0.95	0.91	0.94	1.00	1.01	0.98	-1.36%
YoY %	1.05%	4.40%	-3.19%	-6.00%	-0.99%	3.06%	-	-
Horiz. %	97.96%	96.94%	92.86%	95.92%	102.04%	103.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 281,725
RPS	29.60	16.71	7.38	31.91	24.99	17.21	8.70	126.04%
YoY %	77.14%	126.42%	-76.87%	27.69%	45.21%	97.82%	-	-
Horiz. %	340.23%	192.07%	84.83%	366.78%	287.24%	197.82%	100.00%	-
EPS	3.87	1.74	0.69	3.81	2.87	1.51	0.55	266.76%
YoY %	122.41%	152.17%	-81.89%	32.75%	90.07%	174.55%	-	-
Horiz. %	703.64%	316.36%	125.45%	692.73%	521.82%	274.55%	100.00%	-
DPS	6.72	4.19	2.10	9.60	9.60	5.85	5.83	9.92%
YoY %	60.38%	99.52%	-78.12%	0.00%	64.10%	0.34%	-	-
Horiz. %	115.27%	71.87%	36.02%	164.67%	164.67%	100.34%	100.00%	-
NAPS	0.4033	0.3979	0.3814	0.3924	0.4175	0.4218	0.4079	-0.75%
YoY %	1.36%	4.33%	-2.80%	-6.01%	-1.02%	3.41%	-	-
Horiz. %	98.87%	97.55%	93.50%	96.20%	102.35%	103.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	6.15	6.09	5.16	3.48	3.65	3.33	5.41	-
P/RPS	8.73	15.27	29.29	4.55	6.10	8.08	25.87	-51.49%
YoY %	-42.83%	-47.87%	543.74%	-25.41%	-24.50%	-68.77%	-	-
Horiz. %	33.75%	59.03%	113.22%	17.59%	23.58%	31.23%	100.00%	-
P/EPS	66.78	146.75	312.73	38.12	53.13	91.99	412.98	-70.28%
YoY %	-54.49%	-53.07%	720.38%	-28.25%	-42.24%	-77.73%	-	-
Horiz. %	16.17%	35.53%	75.73%	9.23%	12.87%	22.27%	100.00%	-
EY	1.50	0.68	0.32	2.62	1.88	1.09	0.24	238.92%
YoY %	120.59%	112.50%	-87.79%	39.36%	72.48%	354.17%	-	-
Horiz. %	625.00%	283.33%	133.33%	1,091.67%	783.33%	454.17%	100.00%	-
DY	2.60	1.64	0.97	6.61	6.30	4.20	2.59	0.25%
YoY %	58.54%	69.07%	-85.33%	4.92%	50.00%	62.16%	-	-
Horiz. %	100.39%	63.32%	37.45%	255.21%	243.24%	162.16%	100.00%	-
P/NAPS	6.41	6.41	5.67	3.70	3.65	3.30	5.52	10.46%
YoY %	0.00%	13.05%	53.24%	1.37%	10.61%	-40.22%	-	-
Horiz. %	116.12%	116.12%	102.72%	67.03%	66.12%	59.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	31/10/17	25/07/17	25/04/17	23/02/17	25/10/16	26/07/16	26/04/16	-
Price	6.59	6.17	5.25	4.40	3.56	3.27	3.89	-
P/RPS	9.35	15.47	29.80	5.76	5.95	7.93	18.60	-36.75%
YoY %	-39.56%	-48.09%	417.36%	-3.19%	-24.97%	-57.37%	-	-
Horiz. %	50.27%	83.17%	160.22%	30.97%	31.99%	42.63%	100.00%	-
P/EPS	71.55	148.67	318.18	48.19	51.82	90.33	296.95	-61.24%
YoY %	-51.87%	-53.27%	560.26%	-7.01%	-42.63%	-69.58%	-	-
Horiz. %	24.09%	50.07%	107.15%	16.23%	17.45%	30.42%	100.00%	-
EY	1.40	0.67	0.31	2.07	1.93	1.11	0.34	156.68%
YoY %	108.96%	116.13%	-85.02%	7.25%	73.87%	226.47%	-	-
Horiz. %	411.76%	197.06%	91.18%	608.82%	567.65%	326.47%	100.00%	-
DY	2.43	1.62	0.95	5.23	6.46	4.28	3.60	-23.03%
YoY %	50.00%	70.53%	-81.84%	-19.04%	50.93%	18.89%	-	-
Horiz. %	67.50%	45.00%	26.39%	145.28%	179.44%	118.89%	100.00%	-
P/NAPS	6.86	6.49	5.77	4.68	3.56	3.24	3.97	43.94%
YoY %	5.70%	12.48%	23.29%	31.46%	9.88%	-18.39%	-	-
Horiz. %	172.80%	163.48%	145.34%	117.88%	89.67%	81.61%	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