[GTRONIC] QoQ TTM Result on 30-Jun-2015 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 0.93%

YoY- 15.92%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	313,702	343,656	356,361	358,728	360,317	355,044	343,609	-5.88%
YoY %	-8.72%	-3.57%	-0.66%	-0.44%	1.49%	3.33%	-	-
Horiz. %	91.30%	100.01%	103.71%	104.40%	104.86%	103.33%	100.00%	-
PBT	66,950	81,594	79,866	79,529	79,533	76,216	74,691	-7.02%
YoY %	-17.95%	2.16%	0.42%	-0.01%	4.35%	2.04%	-	-
Horiz. %	89.64%	109.24%	106.93%	106.48%	106.48%	102.04%	100.00%	-
Tax	-9,106	-10,280	-8,988	-11,447	-12,088	-11,818	-12,502	-19.03%
YoY %	11.42%	-14.37%	21.48%	5.30%	-2.28%	5.47%	-	-
Horiz. %	72.84%	82.23%	71.89%	91.56%	96.69%	94.53%	100.00%	-
NP	57,844	71,314	70,878	68,082	67,445	64,398	62,189	-4.70%
YoY %	-18.89%	0.62%	4.11%	0.94%	4.73%	3.55%	-	-
Horiz. %	93.01%	114.67%	113.97%	109.48%	108.45%	103.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,844	71,314	72,038	69,180	68,543	65,496	62,127	-4.64%
YoY %	-18.89%	-1.01%	4.13%	0.93%	4.65%	5.42%	-	-
Horiz. %	93.11%	114.79%	115.95%	111.35%	110.33%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.60%	12.60%	11.25%	14.39%	15.20%	15.51%	16.74%	-
YoY %	7.94%	12.00%	-21.82%	-5.33%	-2.00%	-7.35%	-	-
Horiz. %	81.24%	75.27%	67.20%	85.96%	90.80%	92.65%	100.00%	-
Total Cost	255,858	272,342	285,483	290,646	292,872	290,646	281,420	-6.14%
YoY %	-6.05%	-4.60%	-1.78%	-0.76%	0.77%	3.28%	-	-
Horiz. %	90.92%	96.77%	101.44%	103.28%	104.07%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	275,222	287,982	359,347	300,757	281,131	283,652	297,236	-4.99%
YoY %	-4.43%	-19.86%	19.48%	6.98%	-0.89%	-4.57%	-	-
Horiz. %	92.59%	96.89%	120.90%	101.18%	94.58%	95.43%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	52,032	68,920	68,920	67,392	67,392	61,623	61,623	-10.65%
YoY %	-24.50%	0.00%	2.27%	0.00%	9.36%	0.00%	-	-
Horiz. %	84.44%	111.84%	111.84%	109.36%	109.36%	100.00%	100.00%	-
Div Payout %	89.95%	96.64%	95.67%	97.42%	98.32%	94.09%	99.19%	-
YoY %	-6.92%	1.01%	-1.80%	-0.92%	4.50%	-5.14%	-	-
Horiz. %	90.68%	97.43%	96.45%	98.22%	99.12%	94.86%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	275,222	287,982	359,347	300,757	281,131	283,652	297,236	-4.99%
YoY %	-4.43%	-19.86%	19.48%	6.98%	-0.89%	-4.57%	-	-
Horiz. %	92.59%	96.89%	120.90%	101.18%	94.58%	95.43%	100.00%	-
NOSH	280,839	271,681	323,736	281,081	281,131	280,844	280,412	0.10%
YoY %	3.37%	-16.08%	15.18%	-0.02%	0.10%	0.15%	-	-
Horiz. %	100.15%	96.89%	115.45%	100.24%	100.26%	100.15%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	18.44%	20.75%	19.89%	18.98%	18.72%	18.14%	18.10%	-
YoY %	-11.13%	4.32%	4.79%	1.39%	3.20%	0.22%	-	-
Horiz. %	101.88%	114.64%	109.89%	104.86%	103.43%	100.22%	100.00%	-
ROE	21.02%	24.76%	20.05%	23.00%	24.38%	23.09%	20.90%	-
YoY %	-15.11%	23.49%	-12.83%	-5.66%	5.59%	10.48%	-	-
Horiz. %	100.57%	118.47%	95.93%	110.05%	116.65%	110.48%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	111.70	126.49	110.08	127.62	128.17	126.42	122.54	-5.98%
YoY %	-11.69%	14.91%	-13.74%	-0.43%	1.38%	3.17%	-	-
Horiz. %	91.15%	103.22%	89.83%	104.15%	104.59%	103.17%	100.00%	-
EPS	20.60	26.25	22.25	24.61	24.38	23.32	22.16	-4.74%
YoY %	-21.52%	17.98%	-9.59%	0.94%	4.55%	5.23%	-	-
Horiz. %	92.96%	118.46%	100.41%	111.06%	110.02%	105.23%	100.00%	-
DPS	18.53	25.37	21.29	24.00	24.00	22.00	22.00	-10.80%
YoY %	-26.96%	19.16%	-11.29%	0.00%	9.09%	0.00%	-	-
Horiz. %	84.23%	115.32%	96.77%	109.09%	109.09%	100.00%	100.00%	-
NAPS	0.98	1.06	1.11	1.07	1.00	1.01	1.06	-5.09%
YoY %	-7.55%	-4.50%	3.74%	7.00%	-0.99%	-4.72%	-	-
Horiz. %	92.45%	100.00%	104.72%	100.94%	94.34%	95.28%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 281,081
RPS	46.47	50.91	52.79	53.14	53.37	52.59	50.90	-5.88%
YoY %	-8.72%	-3.56%	-0.66%	-0.43%	1.48%	3.32%	-	-
Horiz. %	91.30%	100.02%	103.71%	104.40%	104.85%	103.32%	100.00%	-
EPS	8.57	10.56	10.67	10.25	10.15	9.70	9.20	-4.61%
YoY %	-18.84%	-1.03%	4.10%	0.99%	4.64%	5.43%	-	-
Horiz. %	93.15%	114.78%	115.98%	111.41%	110.33%	105.43%	100.00%	-
DPS	7.71	10.21	10.21	9.98	9.98	9.13	9.13	-10.64%
YoY %	-24.49%	0.00%	2.30%	0.00%	9.31%	0.00%	-	-
Horiz. %	84.45%	111.83%	111.83%	109.31%	109.31%	100.00%	100.00%	-
NAPS	0.4077	0.4266	0.5323	0.4455	0.4164	0.4202	0.4403	-4.99%
YoY %	-4.43%	-19.86%	19.48%	6.99%	-0.90%	-4.57%	-	-
Horiz. %	92.60%	96.89%	120.89%	101.18%	94.57%	95.43%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	5.41	6.50	6.25	5.95	5.26	4.30	4.68	-
P/RPS	4.84	5.14	5.68	4.66	4.10	3.40	3.82	17.07%
YoY %	-5.84%	-9.51%	21.89%	13.66%	20.59%	-10.99%	-	-
Horiz. %	126.70%	134.55%	148.69%	121.99%	107.33%	89.01%	100.00%	-
P/EPS	26.27	24.76	28.09	24.18	21.57	18.44	21.12	15.64%
YoY %	6.10%	-11.85%	16.17%	12.10%	16.97%	-12.69%	-	-
Horiz. %	124.38%	117.23%	133.00%	114.49%	102.13%	87.31%	100.00%	-
EY	3.81	4.04	3.56	4.14	4.64	5.42	4.73	-13.41%
YoY %	-5.69%	13.48%	-14.01%	-10.78%	-14.39%	14.59%	-	-
Horiz. %	80.55%	85.41%	75.26%	87.53%	98.10%	114.59%	100.00%	-
DY	3.42	3.90	3.41	4.03	4.56	5.12	4.70	-19.08%
YoY %	-12.31%	14.37%	-15.38%	-11.62%	-10.94%	8.94%	-	-
Horiz. %	72.77%	82.98%	72.55%	85.74%	97.02%	108.94%	100.00%	-
P/NAPS	5.52	6.13	5.63	5.56	5.26	4.26	4.42	15.95%
YoY %	-9.95%	8.88%	1.26%	5.70%	23.47%	-3.62%	-	-
Horiz. %	124.89%	138.69%	127.38%	125.79%	119.00%	96.38%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/04/16	23/02/16	27/10/15	28/07/15	28/04/15	24/02/15	28/10/14	-
Price	3.89	5.53	6.11	6.10	6.09	4.99	4.24	-
P/RPS	3.48	4.37	5.55	4.78	4.75	3.95	3.46	0.38%
YoY %	-20.37%	-21.26%	16.11%	0.63%	20.25%	14.16%	-	-
Horiz. %	100.58%	126.30%	160.40%	138.15%	137.28%	114.16%	100.00%	-
P/EPS	18.89	21.07	27.46	24.78	24.98	21.40	19.14	-0.87%
YoY %	-10.35%	-23.27%	10.82%	-0.80%	16.73%	11.81%	-	-
Horiz. %	98.69%	110.08%	143.47%	129.47%	130.51%	111.81%	100.00%	-
EY	5.29	4.75	3.64	4.03	4.00	4.67	5.23	0.76%
YoY %	11.37%	30.49%	-9.68%	0.75%	-14.35%	-10.71%	-	-
Horiz. %	101.15%	90.82%	69.60%	77.06%	76.48%	89.29%	100.00%	-
DY	4.76	4.59	3.48	3.93	3.94	4.41	5.19	-5.59%
YoY %	3.70%	31.90%	-11.45%	-0.25%	-10.66%	-15.03%	-	-
Horiz. %	91.71%	88.44%	67.05%	75.72%	75.92%	84.97%	100.00%	-
P/NAPS	3.97	5.22	5.50	5.70	6.09	4.94	4.00	-0.50%
YoY %	-23.95%	-5.09%	-3.51%	-6.40%	23.28%	23.50%	-	-
Horiz. %	99.25%	130.50%	137.50%	142.50%	152.25%	123.50%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-14 16:40:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-14 16:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-14 16:40:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

398

YTLPOWR

YTL POWER INTERNATIONAL BHD

363

GENTING

GENTING BHD

363

PTRANS

PERAK TRANSIT BERHAD

331

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

318

GENM

GENTING MALAYSIA BERHAD

281

TOPGLOV

TOP GLOVE CORPORATION BHD

254

PBBANK

PUBLIC BANK BHD

236

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More