[GTRONIC] QoQ TTM Result on 30-Sep-2018 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Oct-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 14.43%

YoY- 125.32%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	261,039	285,517	327,956	350,507	349,817	341,212	304,558	-9.79%
YoY %	-8.57%	-12.94%	-6.43%	0.20%	2.52%	12.04%	-	-
Horiz. %	85.71%	93.75%	107.68%	115.09%	114.86%	112.04%	100.00%	-
PBT	59,982	62,235	74,785	77,706	68,826	66,428	55,873	4.85%
YoY %	-3.62%	-16.78%	-3.76%	12.90%	3.61%	18.89%	-	-
Horiz. %	107.35%	111.39%	133.85%	139.08%	123.18%	118.89%	100.00%	-
Tax	-3,161	-4,214	-4,668	-4,534	-4,879	-4,760	-4,726	-23.57%
YoY %	24.99%	9.73%	-2.96%	7.07%	-2.50%	-0.72%	-	-
Horiz. %	66.89%	89.17%	98.77%	95.94%	103.24%	100.72%	100.00%	-
NP	56,821	58,021	70,117	73,172	63,947	61,668	51,147	7.28%
YoY %	-2.07%	-17.25%	-4.18%	14.43%	3.70%	20.57%	-	-
Horiz. %	111.09%	113.44%	137.09%	143.06%	125.03%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,821	58,021	70,117	73,172	63,947	61,668	51,147	7.28%
YoY %	-2.07%	-17.25%	-4.18%	14.43%	3.70%	20.57%	-	-
Horiz. %	111.09%	113.44%	137.09%	143.06%	125.03%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.27%	6.77%	6.24%	5.83%	7.09%	7.17%	8.46%	-
YoY %	-22.16%	8.49%	7.03%	-17.77%	-1.12%	-15.25%	-	-
Horiz. %	62.29%	80.02%	73.76%	68.91%	83.81%	84.75%	100.00%	-
Total Cost	204,218	227,496	257,839	277,335	285,870	279,544	253,411	-13.43%
YoY %	-10.23%	-11.77%	-7.03%	-2.99%	2.26%	10.31%	-	-
Horiz. %	80.59%	89.77%	101.75%	109.44%	112.81%	110.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,397	281,002	300,406	300,194	293,334	279,843	281,126	3.13%
YoY %	4.77%	-6.46%	0.07%	2.34%	4.82%	-0.46%	-	-
Horiz. %	104.72%	99.96%	106.86%	106.78%	104.34%	99.54%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	53,480	60,098	40,027	20,000	37,016	31,140	45,282	11.76%
YoY %	-11.01%	50.14%	100.13%	-45.97%	18.87%	-31.23%	-	-
Horiz. %	118.10%	132.72%	88.39%	44.17%	81.75%	68.77%	100.00%	-
Div Payout %	94.12%	103.58%	57.09%	27.33%	57.89%	50.50%	88.53%	-
YoY %	-9.13%	81.43%	108.89%	-52.79%	14.63%	-42.96%	-	-
Horiz. %	106.31%	117.00%	64.49%	30.87%	65.39%	57.04%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	294,397	281,002	300,406	300,194	293,334	279,843	281,126	3.13%
YoY %	4.77%	-6.46%	0.07%	2.34%	4.82%	-0.46%	-	-
Horiz. %	104.72%	99.96%	106.86%	106.78%	104.34%	99.54%	100.00%	-
NOSH	669,122	669,085	669,033	668,871	667,007	285,612	285,304	76.79%
YoY %	0.01%	0.01%	0.02%	0.28%	133.54%	0.11%	-	-
Horiz. %	234.53%	234.52%	234.50%	234.44%	233.79%	100.11%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	21.77%	20.32%	21.38%	20.88%	18.28%	18.07%	16.79%	-
YoY %	7.14%	-4.96%	2.39%	14.22%	1.16%	7.62%	-	-
Horiz. %	129.66%	121.02%	127.34%	124.36%	108.87%	107.62%	100.00%	-
ROE	19.30%	20.65%	23.34%	24.37%	21.80%	22.04%	18.19%	-
YoY %	-6.54%	-11.53%	-4.23%	11.79%	-1.09%	21.17%	-	-
Horiz. %	106.10%	113.52%	128.31%	133.97%	119.85%	121.17%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	39.01	42.67	49.13	52.54	52.47	119.49	107.25	-49.13%
YoY %	-8.58%	-13.15%	-6.49%	0.13%	-56.09%	11.41%	-	-
Horiz. %	36.37%	39.79%	45.81%	48.99%	48.92%	111.41%	100.00%	-
EPS	8.49	8.67	10.50	10.97	9.59	21.60	18.01	-39.51%
YoY %	-2.08%	-17.43%	-4.28%	14.39%	-55.60%	19.93%	-	-
Horiz. %	47.14%	48.14%	58.30%	60.91%	53.25%	119.93%	100.00%	-
DPS	8.00	9.00	6.00	3.00	5.55	11.00	16.00	-37.08%
YoY %	-11.11%	50.00%	100.00%	-45.95%	-49.55%	-31.25%	-	-
Horiz. %	50.00%	56.25%	37.50%	18.75%	34.69%	68.75%	100.00%	-
NAPS	0.44	0.42	0.45	0.45	0.44	0.98	0.99	-41.84%
YoY %	4.76%	-6.67%	0.00%	2.27%	-55.10%	-1.01%	-	-
Horiz. %	44.44%	42.42%	45.45%	45.45%	44.44%	98.99%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 668,871
RPS	38.68	42.31	48.60	51.94	51.84	50.56	45.13	-9.79%
YoY %	-8.58%	-12.94%	-6.43%	0.19%	2.53%	12.03%	-	-
Horiz. %	85.71%	93.75%	107.69%	115.09%	114.87%	112.03%	100.00%	-
EPS	8.42	8.60	10.39	10.84	9.48	9.14	7.58	7.27%
YoY %	-2.09%	-17.23%	-4.15%	14.35%	3.72%	20.58%	-	-
Horiz. %	111.08%	113.46%	137.07%	143.01%	125.07%	120.58%	100.00%	-
DPS	7.93	8.91	5.93	2.96	5.49	4.61	6.71	11.81%
YoY %	-11.00%	50.25%	100.34%	-46.08%	19.09%	-31.30%	-	-
Horiz. %	118.18%	132.79%	88.38%	44.11%	81.82%	68.70%	100.00%	-
NAPS	0.4363	0.4164	0.4452	0.4449	0.4347	0.4147	0.4166	3.13%
YoY %	4.78%	-6.47%	0.07%	2.35%	4.82%	-0.46%	-	-
Horiz. %	104.73%	99.95%	106.87%	106.79%	104.34%	99.54%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.67	1.74	1.75	2.50	2.21	4.06	6.60	-
P/RPS	4.28	4.08	3.56	4.76	4.21	3.40	6.15	-21.52%
YoY %	4.90%	14.61%	-25.21%	13.06%	23.82%	-44.72%	-	-
Horiz. %	69.59%	66.34%	57.89%	77.40%	68.46%	55.28%	100.00%	-
P/EPS	19.66	20.06	16.66	22.79	23.04	18.80	36.64	-34.04%
YoY %	-1.99%	20.41%	-26.90%	-1.09%	22.55%	-48.69%	-	-
Horiz. %	53.66%	54.75%	45.47%	62.20%	62.88%	51.31%	100.00%	-
EY	5.09	4.98	6.00	4.39	4.34	5.32	2.73	51.65%
YoY %	2.21%	-17.00%	36.67%	1.15%	-18.42%	94.87%	-	-
Horiz. %	186.45%	182.42%	219.78%	160.81%	158.97%	194.87%	100.00%	-
DY	4.79	5.17	3.43	1.20	2.51	2.71	2.42	57.84%
YoY %	-7.35%	50.73%	185.83%	-52.19%	-7.38%	11.98%	-	-
Horiz. %	197.93%	213.64%	141.74%	49.59%	103.72%	111.98%	100.00%	-
P/NAPS	3.80	4.14	3.89	5.56	5.02	4.14	6.67	-31.34%
YoY %	-8.21%	6.43%	-30.04%	10.76%	21.26%	-37.93%	-	-
Horiz. %	56.97%	62.07%	58.32%	83.36%	75.26%	62.07%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	31/07/19	30/04/19	25/02/19	30/10/18	31/07/18	24/04/18	27/02/18	-
Price	1.78	1.90	1.95	2.27	2.50	3.95	6.22	-
P/RPS	4.56	4.45	3.97	4.32	4.76	3.31	5.80	-14.85%
YoY %	2.47%	12.09%	-8.10%	-9.24%	43.81%	-42.93%	-	-
Horiz. %	78.62%	76.72%	68.45%	74.48%	82.07%	57.07%	100.00%	-
P/EPS	20.96	21.91	18.57	20.70	26.06	18.29	34.53	-28.37%
YoY %	-4.34%	17.99%	-10.29%	-20.57%	42.48%	-47.03%	-	-
Horiz. %	60.70%	63.45%	53.78%	59.95%	75.47%	52.97%	100.00%	-
EY	4.77	4.56	5.39	4.83	3.84	5.47	2.90	39.46%
YoY %	4.61%	-15.40%	11.59%	25.78%	-29.80%	88.62%	-	-
Horiz. %	164.48%	157.24%	185.86%	166.55%	132.41%	188.62%	100.00%	-
DY	4.49	4.74	3.07	1.32	2.22	2.78	2.57	45.20%
YoY %	-5.27%	54.40%	132.58%	-40.54%	-20.14%	8.17%	-	-
Horiz. %	174.71%	184.44%	119.46%	51.36%	86.38%	108.17%	100.00%	-
P/NAPS	4.05	4.52	4.33	5.04	5.68	4.03	6.28	-25.41%
YoY %	-10.40%	4.39%	-14.09%	-11.27%	40.94%	-35.83%	-	-
Horiz. %	64.49%	71.97%	68.95%	80.25%	90.45%	64.17%	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