[GTRONIC] QoQ TTM Result on 30-Sep-2015 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Oct-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 4.13%

YoY- 15.95%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	282,081	313,702	343,656	356,361	358,728	360,317	355,044	-14.23%
YoY %	-10.08%	-8.72%	-3.57%	-0.66%	-0.44%	1.49%	-	-
Horiz. %	79.45%	88.36%	96.79%	100.37%	101.04%	101.49%	100.00%	-
PBT	54,755	66,950	81,594	79,866	79,529	79,533	76,216	-19.80%
YoY %	-18.22%	-17.95%	2.16%	0.42%	-0.01%	4.35%	-	-
Horiz. %	71.84%	87.84%	107.06%	104.79%	104.35%	104.35%	100.00%	-
Tax	-8,322	-9,106	-10,280	-8,988	-11,447	-12,088	-11,818	-20.86%
YoY %	8.61%	11.42%	-14.37%	21.48%	5.30%	-2.28%	-	-
Horiz. %	70.42%	77.05%	86.99%	76.05%	96.86%	102.28%	100.00%	-
NP	46,433	57,844	71,314	70,878	68,082	67,445	64,398	-19.60%
YoY %	-19.73%	-18.89%	0.62%	4.11%	0.94%	4.73%	-	-
Horiz. %	72.10%	89.82%	110.74%	110.06%	105.72%	104.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,433	57,844	71,314	72,038	69,180	68,543	65,496	-20.50%
YoY %	-19.73%	-18.89%	-1.01%	4.13%	0.93%	4.65%	-	-
Horiz. %	70.89%	88.32%	108.88%	109.99%	105.62%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	13.60%	12.60%	11.25%	14.39%	15.20%	15.51%	-
YoY %	11.76%	7.94%	12.00%	-21.82%	-5.33%	-2.00%	-	-
Horiz. %	98.00%	87.69%	81.24%	72.53%	92.78%	98.00%	100.00%	-
Total Cost	235,648	255,858	272,342	285,483	290,646	292,872	290,646	-13.06%
YoY %	-7.90%	-6.05%	-4.60%	-1.78%	-0.76%	0.77%	-	-
Horiz. %	81.08%	88.03%	93.70%	98.22%	100.00%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,161	275,222	287,982	359,347	300,757	281,131	283,652	0.35%
YoY %	3.61%	-4.43%	-19.86%	19.48%	6.98%	-0.89%	-	-
Horiz. %	100.53%	97.03%	101.53%	126.69%	106.03%	99.11%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	66,149	52,032	68,920	68,920	67,392	67,392	61,623	4.84%
YoY %	27.13%	-24.50%	0.00%	2.27%	0.00%	9.36%	-	-
Horiz. %	107.34%	84.44%	111.84%	111.84%	109.36%	109.36%	100.00%	-
Div Payout %	142.46%	89.95%	96.64%	95.67%	97.42%	98.32%	94.09%	-
YoY %	58.38%	-6.92%	1.01%	-1.80%	-0.92%	4.50%	-	-
Horiz. %	151.41%	95.60%	102.71%	101.68%	103.54%	104.50%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	285,161	275,222	287,982	359,347	300,757	281,131	283,652	0.35%
YoY %	3.61%	-4.43%	-19.86%	19.48%	6.98%	-0.89%	-	-
Horiz. %	100.53%	97.03%	101.53%	126.69%	106.03%	99.11%	100.00%	-
NOSH	282,337	280,839	271,681	323,736	281,081	281,131	280,844	0.35%
YoY %	0.53%	3.37%	-16.08%	15.18%	-0.02%	0.10%	-	-
Horiz. %	100.53%	100.00%	96.74%	115.27%	100.08%	100.10%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	16.46%	18.44%	20.75%	19.89%	18.98%	18.72%	18.14%	-
YoY %	-10.74%	-11.13%	4.32%	4.79%	1.39%	3.20%	-	-
Horiz. %	90.74%	101.65%	114.39%	109.65%	104.63%	103.20%	100.00%	-
ROE	16.28%	21.02%	24.76%	20.05%	23.00%	24.38%	23.09%	-
YoY %	-22.55%	-15.11%	23.49%	-12.83%	-5.66%	5.59%	-	-
Horiz. %	70.51%	91.04%	107.23%	86.83%	99.61%	105.59%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	99.91	111.70	126.49	110.08	127.62	128.17	126.42	-14.53%
YoY %	-10.56%	-11.69%	14.91%	-13.74%	-0.43%	1.38%	-	-
Horiz. %	79.03%	88.36%	100.06%	87.07%	100.95%	101.38%	100.00%	-
EPS	16.45	20.60	26.25	22.25	24.61	24.38	23.32	-20.77%
YoY %	-20.15%	-21.52%	17.98%	-9.59%	0.94%	4.55%	-	-
Horiz. %	70.54%	88.34%	112.56%	95.41%	105.53%	104.55%	100.00%	-
DPS	23.43	18.53	25.37	21.29	24.00	24.00	22.00	4.29%
YoY %	26.44%	-26.96%	19.16%	-11.29%	0.00%	9.09%	-	-
Horiz. %	106.50%	84.23%	115.32%	96.77%	109.09%	109.09%	100.00%	-
NAPS	1.01	0.98	1.06	1.11	1.07	1.00	1.01	0.00%
YoY %	3.06%	-7.55%	-4.50%	3.74%	7.00%	-0.99%	-	-
Horiz. %	100.00%	97.03%	104.95%	109.90%	105.94%	99.01%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 323,736
RPS	41.79	46.47	50.91	52.79	53.14	53.37	52.59	-14.22%
YoY %	-10.07%	-8.72%	-3.56%	-0.66%	-0.43%	1.48%	-	-
Horiz. %	79.46%	88.36%	96.81%	100.38%	101.05%	101.48%	100.00%	-
EPS	6.88	8.57	10.56	10.67	10.25	10.15	9.70	-20.48%
YoY %	-19.72%	-18.84%	-1.03%	4.10%	0.99%	4.64%	-	-
Horiz. %	70.93%	88.35%	108.87%	110.00%	105.67%	104.64%	100.00%	-
DPS	9.80	7.71	10.21	10.21	9.98	9.98	9.13	4.83%
YoY %	27.11%	-24.49%	0.00%	2.30%	0.00%	9.31%	-	-
Horiz. %	107.34%	84.45%	111.83%	111.83%	109.31%	109.31%	100.00%	-
NAPS	0.4224	0.4077	0.4266	0.5323	0.4455	0.4164	0.4202	0.34%
YoY %	3.61%	-4.43%	-19.86%	19.48%	6.99%	-0.90%	-	-
Horiz. %	100.52%	97.03%	101.52%	126.68%	106.02%	99.10%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	3.33	5.41	6.50	6.25	5.95	5.26	4.30	-
P/RPS	3.33	4.84	5.14	5.68	4.66	4.10	3.40	-1.37%
YoY %	-31.20%	-5.84%	-9.51%	21.89%	13.66%	20.59%	-	-
Horiz. %	97.94%	142.35%	151.18%	167.06%	137.06%	120.59%	100.00%	-
P/EPS	20.25	26.27	24.76	28.09	24.18	21.57	18.44	6.44%
YoY %	-22.92%	6.10%	-11.85%	16.17%	12.10%	16.97%	-	-
Horiz. %	109.82%	142.46%	134.27%	152.33%	131.13%	116.97%	100.00%	-
EY	4.94	3.81	4.04	3.56	4.14	4.64	5.42	-6.00%
YoY %	29.66%	-5.69%	13.48%	-14.01%	-10.78%	-14.39%	-	-
Horiz. %	91.14%	70.30%	74.54%	65.68%	76.38%	85.61%	100.00%	-
DY	7.04	3.42	3.90	3.41	4.03	4.56	5.12	23.67%
YoY %	105.85%	-12.31%	14.37%	-15.38%	-11.62%	-10.94%	-	-
Horiz. %	137.50%	66.80%	76.17%	66.60%	78.71%	89.06%	100.00%	-
P/NAPS	3.30	5.52	6.13	5.63	5.56	5.26	4.26	-15.66%
YoY %	-40.22%	-9.95%	8.88%	1.26%	5.70%	23.47%	-	-
Horiz. %	77.46%	129.58%	143.90%	132.16%	130.52%	123.47%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	26/07/16	26/04/16	23/02/16	27/10/15	28/07/15	28/04/15	24/02/15	-
Price	3.27	3.89	5.53	6.11	6.10	6.09	4.99	-
P/RPS	3.27	3.48	4.37	5.55	4.78	4.75	3.95	-11.84%
YoY %	-6.03%	-20.37%	-21.26%	16.11%	0.63%	20.25%	-	-
Horiz. %	82.78%	88.10%	110.63%	140.51%	121.01%	120.25%	100.00%	-
P/EPS	19.88	18.89	21.07	27.46	24.78	24.98	21.40	-4.79%
YoY %	5.24%	-10.35%	-23.27%	10.82%	-0.80%	16.73%	-	-
Horiz. %	92.90%	88.27%	98.46%	128.32%	115.79%	116.73%	100.00%	-
EY	5.03	5.29	4.75	3.64	4.03	4.00	4.67	5.08%
YoY %	-4.91%	11.37%	30.49%	-9.68%	0.75%	-14.35%	-	-
Horiz. %	107.71%	113.28%	101.71%	77.94%	86.30%	85.65%	100.00%	-
DY	7.16	4.76	4.59	3.48	3.93	3.94	4.41	38.17%
YoY %	50.42%	3.70%	31.90%	-11.45%	-0.25%	-10.66%	-	-
Horiz. %	162.36%	107.94%	104.08%	78.91%	89.12%	89.34%	100.00%	-
P/NAPS	3.24	3.97	5.22	5.50	5.70	6.09	4.94	-24.53%
YoY %	-18.39%	-23.95%	-5.09%	-3.51%	-6.40%	23.28%	-	-
Horiz. %	65.59%	80.36%	105.67%	111.34%	115.38%	123.28%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 11:40:00

EMA 5

10 Mins

BUY

2024-05-14 11:40:00

MACD/RSI

10 Mins

BUY

2024-05-14 11:30:00

EMA 5

5 Mins

BUY

2024-05-14 11:30:00

ADX

10 Mins

BUY

2024-05-14 10:50:00

EMA 5

10 Mins

SELL

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

372

GENTING

GENTING BHD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

332

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

271

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

231

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

MMAG

0.38

+0.005

65,743,600

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

0.25

+0.04

33,728,200

HSI-HUT

0.12

0.00

33,589,700

0.35

+0.015

31,709,900

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

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