[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 45.67%

YoY- 37.09%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Cumulative Result
Revenue	157,360	91,096	44,047	327,956	245,717	158,013	86,486	48.98%
YoY %	72.74%	106.82%	-86.57%	33.47%	55.50%	82.70%	-	-
Horiz. %	181.95%	105.33%	50.93%	379.20%	284.11%	182.70%	100.00%	-
PBT	32,045	12,805	4,193	74,785	52,550	27,608	16,743	54.09%
YoY %	150.25%	205.39%	-94.39%	42.31%	90.34%	64.89%	-	-
Horiz. %	191.39%	76.48%	25.04%	446.66%	313.86%	164.89%	100.00%	-
Tax	-1,868	-1,572	-1,101	-4,668	-4,417	-3,079	-1,555	12.99%
YoY %	-18.83%	-42.78%	76.41%	-5.68%	-43.46%	-98.01%	-	-
Horiz. %	120.13%	101.09%	70.80%	300.19%	284.05%	198.01%	100.00%	-
NP	30,177	11,233	3,092	70,117	48,133	24,529	15,188	57.98%
YoY %	168.65%	263.29%	-95.59%	45.67%	96.23%	61.50%	-	-
Horiz. %	198.69%	73.96%	20.36%	461.66%	316.91%	161.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,177	11,233	3,092	70,117	48,133	24,529	15,188	57.98%
YoY %	168.65%	263.29%	-95.59%	45.67%	96.23%	61.50%	-	-
Horiz. %	198.69%	73.96%	20.36%	461.66%	316.91%	161.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.83%	12.28%	26.26%	6.24%	8.41%	11.15%	9.29%	-
YoY %	-52.52%	-53.24%	320.83%	-25.80%	-24.57%	20.02%	-	-
Horiz. %	62.76%	132.19%	282.67%	67.17%	90.53%	120.02%	100.00%	-
Total Cost	127,183	79,863	40,955	257,839	197,584	133,484	71,298	47.03%
YoY %	59.25%	95.00%	-84.12%	30.50%	48.02%	87.22%	-	-
Horiz. %	178.38%	112.01%	57.44%	361.64%	277.12%	187.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,111	294,397	281,002	300,406	300,194	293,334	279,843	4.99%
YoY %	2.28%	4.77%	-6.46%	0.07%	2.34%	4.82%	-	-
Horiz. %	107.60%	105.20%	100.41%	107.35%	107.27%	104.82%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	33,456	33,454	20,071	40,054	20,012	20,000	-	-
YoY %	0.01%	66.68%	-49.89%	100.15%	0.06%	0.00%	-	-
Horiz. %	167.28%	167.27%	100.35%	200.27%	100.06%	100.00%	-	-
Div Payout %	110.87%	297.82%	649.15%	57.12%	41.58%	81.54%	-	-
YoY %	-62.77%	-54.12%	1,036.47%	37.37%	-49.01%	0.00%	-	-
Horiz. %	135.97%	365.24%	796.11%	70.05%	50.99%	100.00%	-	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	301,111	294,397	281,002	300,406	300,194	293,334	279,843	4.99%
YoY %	2.28%	4.77%	-6.46%	0.07%	2.34%	4.82%	-	-
Horiz. %	107.60%	105.20%	100.41%	107.35%	107.27%	104.82%	100.00%	-
NOSH	669,444	669,122	669,085	669,033	668,871	667,007	285,612	76.36%
YoY %	0.05%	0.01%	0.01%	0.02%	0.28%	133.54%	-	-
Horiz. %	234.39%	234.28%	234.26%	234.25%	234.19%	233.54%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	19.18%	12.33%	7.02%	21.38%	19.59%	15.52%	17.56%	-
YoY %	55.56%	75.64%	-67.17%	9.14%	26.22%	-11.62%	-	-
Horiz. %	109.23%	70.22%	39.98%	121.75%	111.56%	88.38%	100.00%	-
ROE	10.02%	3.82%	1.10%	23.34%	16.03%	8.36%	5.43%	-
YoY %	162.30%	247.27%	-95.29%	45.60%	91.75%	53.96%	-	-
Horiz. %	184.53%	70.35%	20.26%	429.83%	295.21%	153.96%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	23.52	13.62	6.58	49.13	36.83	23.70	30.29	-15.50%
YoY %	72.69%	106.99%	-86.61%	33.40%	55.40%	-21.76%	-	-
Horiz. %	77.65%	44.97%	21.72%	162.20%	121.59%	78.24%	100.00%	-
EPS	4.51	1.68	0.46	10.50	7.22	3.68	5.32	-10.41%
YoY %	168.45%	265.22%	-95.62%	45.43%	96.20%	-30.83%	-	-
Horiz. %	84.77%	31.58%	8.65%	197.37%	135.71%	69.17%	100.00%	-
DPS	5.00	5.00	3.00	6.00	3.00	3.00	0.00	-
YoY %	0.00%	66.67%	-50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	100.00%	200.00%	100.00%	100.00%	-	-
NAPS	0.45	0.44	0.42	0.45	0.45	0.44	0.98	-40.45%
YoY %	2.27%	4.76%	-6.67%	0.00%	2.27%	-55.10%	-	-
Horiz. %	45.92%	44.90%	42.86%	45.92%	45.92%	44.90%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 669,033
RPS	23.32	13.50	6.53	48.60	36.41	23.42	12.82	48.95%
YoY %	72.74%	106.74%	-86.56%	33.48%	55.47%	82.68%	-	-
Horiz. %	181.90%	105.30%	50.94%	379.10%	284.01%	182.68%	100.00%	-
EPS	4.47	1.66	0.46	10.39	7.13	3.63	2.25	57.96%
YoY %	169.28%	260.87%	-95.57%	45.72%	96.42%	61.33%	-	-
Horiz. %	198.67%	73.78%	20.44%	461.78%	316.89%	161.33%	100.00%	-
DPS	4.96	4.96	2.97	5.94	2.97	2.96	0.00	-
YoY %	0.00%	67.00%	-50.00%	100.00%	0.34%	0.00%	-	-
Horiz. %	167.57%	167.57%	100.34%	200.68%	100.34%	100.00%	-	-
NAPS	0.4462	0.4363	0.4164	0.4452	0.4449	0.4347	0.4147	4.99%
YoY %	2.27%	4.78%	-6.47%	0.07%	2.35%	4.82%	-	-
Horiz. %	107.60%	105.21%	100.41%	107.35%	107.28%	104.82%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.06	1.67	1.74	1.75	2.50	2.21	4.06	-
P/RPS	8.76	12.27	26.43	3.56	6.79	9.32	13.41	-24.69%
YoY %	-28.61%	-53.58%	642.42%	-47.57%	-27.15%	-30.50%	-	-
Horiz. %	65.32%	91.50%	197.09%	26.55%	50.63%	69.50%	100.00%	-
P/EPS	45.68	99.47	376.51	16.66	34.65	60.07	76.33	-28.96%
YoY %	-54.08%	-73.58%	2,159.96%	-51.92%	-42.32%	-21.30%	-	-
Horiz. %	59.85%	130.32%	493.27%	21.83%	45.39%	78.70%	100.00%	-
EY	2.19	1.01	0.27	6.00	2.89	1.66	1.31	40.81%
YoY %	116.83%	274.07%	-95.50%	107.61%	74.10%	26.72%	-	-
Horiz. %	167.18%	77.10%	20.61%	458.02%	220.61%	126.72%	100.00%	-
DY	2.43	2.99	1.72	3.43	1.20	1.36	0.00	-
YoY %	-18.73%	73.84%	-49.85%	185.83%	-11.76%	0.00%	-	-
Horiz. %	178.68%	219.85%	126.47%	252.21%	88.24%	100.00%	-	-
P/NAPS	4.58	3.80	4.14	3.89	5.56	5.02	4.14	6.95%
YoY %	20.53%	-8.21%	6.43%	-30.04%	10.76%	21.26%	-	-
Horiz. %	110.63%	91.79%	100.00%	93.96%	134.30%	121.26%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/10/19	31/07/19	30/04/19	25/02/19	30/10/18	31/07/18	24/04/18	-
Price	2.20	1.78	1.90	1.95	2.27	2.50	3.95	-
P/RPS	9.35	13.07	28.86	3.97	6.16	10.55	13.04	-19.87%
YoY %	-28.46%	-54.71%	626.95%	-35.55%	-41.61%	-19.10%	-	-
Horiz. %	71.70%	100.23%	221.32%	30.44%	47.24%	80.90%	100.00%	-
P/EPS	48.78	106.02	411.13	18.57	31.46	67.95	74.27	-24.42%
YoY %	-53.99%	-74.21%	2,113.95%	-40.97%	-53.70%	-8.51%	-	-
Horiz. %	65.68%	142.75%	553.56%	25.00%	42.36%	91.49%	100.00%	-
EY	2.05	0.94	0.24	5.39	3.18	1.47	1.35	32.07%
YoY %	118.09%	291.67%	-95.55%	69.50%	116.33%	8.89%	-	-
Horiz. %	151.85%	69.63%	17.78%	399.26%	235.56%	108.89%	100.00%	-
DY	2.27	2.81	1.58	3.08	1.32	1.20	0.00	-
YoY %	-19.22%	77.85%	-48.70%	133.33%	10.00%	0.00%	-	-
Horiz. %	189.17%	234.17%	131.67%	256.67%	110.00%	100.00%	-	-
P/NAPS	4.89	4.05	4.52	4.33	5.04	5.68	4.03	13.75%
YoY %	20.74%	-10.40%	4.39%	-14.09%	-11.27%	40.94%	-	-
Horiz. %	121.34%	100.50%	112.16%	107.44%	125.06%	140.94%	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