[GTRONIC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 19.18%
YoY- -7.47%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 349,817 341,212 304,558 246,502 211,950 206,437 215,346 38.31%
PBT 68,826 66,428 55,873 39,430 33,807 33,917 33,448 61.99%
Tax -4,879 -4,760 -4,726 -6,955 -6,558 -7,208 -7,727 -26.46%
NP 63,947 61,668 51,147 32,475 27,249 26,709 25,721 83.82%
-
NP to SH 63,947 61,668 51,147 32,475 27,249 26,709 25,721 83.82%
-
Tax Rate 7.09% 7.17% 8.46% 17.64% 19.40% 21.25% 23.10% -
Total Cost 285,870 279,544 253,411 214,027 184,701 179,728 189,625 31.57%
-
Net Worth 293,334 279,843 281,126 272,265 268,355 257,392 264,822 7.07%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 37,016 31,140 45,282 45,282 53,613 39,489 64,664 -31.12%
Div Payout % 57.89% 50.50% 88.53% 139.44% 196.75% 147.85% 251.41% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 293,334 279,843 281,126 272,265 268,355 257,392 264,822 7.07%
NOSH 667,007 285,612 285,304 283,609 282,480 282,848 281,725 77.91%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.28% 18.07% 16.79% 13.17% 12.86% 12.94% 11.94% -
ROE 21.80% 22.04% 18.19% 11.93% 10.15% 10.38% 9.71% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 52.47 119.49 107.25 86.92 75.03 72.99 76.44 -22.23%
EPS 9.59 21.60 18.01 11.45 9.65 9.44 9.13 3.34%
DPS 5.55 11.00 16.00 16.00 19.00 14.00 23.00 -61.34%
NAPS 0.44 0.98 0.99 0.96 0.95 0.91 0.94 -39.79%
Adjusted Per Share Value based on latest NOSH - 283,609
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.82 50.54 45.11 36.52 31.40 30.58 31.90 38.31%
EPS 9.47 9.14 7.58 4.81 4.04 3.96 3.81 83.79%
DPS 5.48 4.61 6.71 6.71 7.94 5.85 9.58 -31.16%
NAPS 0.4345 0.4145 0.4164 0.4033 0.3975 0.3813 0.3923 7.06%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.21 4.06 6.60 6.15 6.09 5.16 3.48 -
P/RPS 4.21 3.40 6.15 7.08 8.12 7.07 4.55 -5.05%
P/EPS 23.04 18.80 36.64 53.71 63.13 54.64 38.12 -28.58%
EY 4.34 5.32 2.73 1.86 1.58 1.83 2.62 40.12%
DY 2.51 2.71 2.42 2.60 3.12 2.71 6.61 -47.65%
P/NAPS 5.02 4.14 6.67 6.41 6.41 5.67 3.70 22.62%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 31/07/18 24/04/18 27/02/18 31/10/17 25/07/17 25/04/17 23/02/17 -
Price 2.50 3.95 6.22 6.59 6.17 5.25 4.40 -
P/RPS 4.76 3.31 5.80 7.58 8.22 7.19 5.76 -11.96%
P/EPS 26.06 18.29 34.53 57.55 63.96 55.60 48.19 -33.69%
EY 3.84 5.47 2.90 1.74 1.56 1.80 2.07 51.14%
DY 2.22 2.78 2.57 2.43 3.08 2.67 5.23 -43.60%
P/NAPS 5.68 4.03 6.28 6.86 6.49 5.77 4.68 13.82%

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