[GTRONIC] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -26.71%

YoY- -63.93%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	246,502	211,950	206,437	215,346	245,836	282,081	313,702	-14.83%
YoY %	16.30%	2.67%	-4.14%	-12.40%	-12.85%	-10.08%	-	-
Horiz. %	78.58%	67.56%	65.81%	68.65%	78.37%	89.92%	100.00%	-
PBT	39,430	33,807	33,917	33,448	43,023	54,755	66,950	-29.71%
YoY %	16.63%	-0.32%	1.40%	-22.26%	-21.43%	-18.22%	-	-
Horiz. %	58.89%	50.50%	50.66%	49.96%	64.26%	81.78%	100.00%	-
Tax	-6,955	-6,558	-7,208	-7,727	-7,927	-8,322	-9,106	-16.42%
YoY %	-6.05%	9.02%	6.72%	2.52%	4.75%	8.61%	-	-
Horiz. %	76.38%	72.02%	79.16%	84.86%	87.05%	91.39%	100.00%	-
NP	32,475	27,249	26,709	25,721	35,096	46,433	57,844	-31.92%
YoY %	19.18%	2.02%	3.84%	-26.71%	-24.42%	-19.73%	-	-
Horiz. %	56.14%	47.11%	46.17%	44.47%	60.67%	80.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,475	27,249	26,709	25,721	35,096	46,433	57,844	-31.92%
YoY %	19.18%	2.02%	3.84%	-26.71%	-24.42%	-19.73%	-	-
Horiz. %	56.14%	47.11%	46.17%	44.47%	60.67%	80.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.64%	19.40%	21.25%	23.10%	18.43%	15.20%	13.60%	-
YoY %	-9.07%	-8.71%	-8.01%	25.34%	21.25%	11.76%	-	-
Horiz. %	129.71%	142.65%	156.25%	169.85%	135.51%	111.76%	100.00%	-
Total Cost	214,027	184,701	179,728	189,625	210,740	235,648	255,858	-11.21%
YoY %	15.88%	2.77%	-5.22%	-10.02%	-10.57%	-7.90%	-	-
Horiz. %	83.65%	72.19%	70.25%	74.11%	82.37%	92.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,265	268,355	257,392	264,822	281,630	285,161	275,222	-0.71%
YoY %	1.46%	4.26%	-2.81%	-5.97%	-1.24%	3.61%	-	-
Horiz. %	98.93%	97.50%	93.52%	96.22%	102.33%	103.61%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	45,282	53,613	39,489	64,664	59,122	66,149	52,032	-8.83%
YoY %	-15.54%	35.77%	-38.93%	9.37%	-10.62%	27.13%	-	-
Horiz. %	87.03%	103.04%	75.89%	124.28%	113.63%	127.13%	100.00%	-
Div Payout %	139.44%	196.75%	147.85%	251.41%	168.46%	142.46%	89.95%	-
YoY %	-29.13%	33.07%	-41.19%	49.24%	18.25%	58.38%	-	-
Horiz. %	155.02%	218.73%	164.37%	279.50%	187.28%	158.38%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	272,265	268,355	257,392	264,822	281,630	285,161	275,222	-0.71%
YoY %	1.46%	4.26%	-2.81%	-5.97%	-1.24%	3.61%	-	-
Horiz. %	98.93%	97.50%	93.52%	96.22%	102.33%	103.61%	100.00%	-
NOSH	283,609	282,480	282,848	281,725	281,630	282,337	280,839	0.65%
YoY %	0.40%	-0.13%	0.40%	0.03%	-0.25%	0.53%	-	-
Horiz. %	100.99%	100.58%	100.72%	100.32%	100.28%	100.53%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	13.17%	12.86%	12.94%	11.94%	14.28%	16.46%	18.44%	-
YoY %	2.41%	-0.62%	8.38%	-16.39%	-13.24%	-10.74%	-	-
Horiz. %	71.42%	69.74%	70.17%	64.75%	77.44%	89.26%	100.00%	-
ROE	11.93%	10.15%	10.38%	9.71%	12.46%	16.28%	21.02%	-
YoY %	17.54%	-2.22%	6.90%	-22.07%	-23.46%	-22.55%	-	-
Horiz. %	56.76%	48.29%	49.38%	46.19%	59.28%	77.45%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	86.92	75.03	72.99	76.44	87.29	99.91	111.70	-15.38%
YoY %	15.85%	2.79%	-4.51%	-12.43%	-12.63%	-10.56%	-	-
Horiz. %	77.82%	67.17%	65.34%	68.43%	78.15%	89.44%	100.00%	-
EPS	11.45	9.65	9.44	9.13	12.46	16.45	20.60	-32.37%
YoY %	18.65%	2.22%	3.40%	-26.73%	-24.26%	-20.15%	-	-
Horiz. %	55.58%	46.84%	45.83%	44.32%	60.49%	79.85%	100.00%	-
DPS	16.00	19.00	14.00	23.00	20.99	23.43	18.53	-9.31%
YoY %	-15.79%	35.71%	-39.13%	9.58%	-10.41%	26.44%	-	-
Horiz. %	86.35%	102.54%	75.55%	124.12%	113.28%	126.44%	100.00%	-
NAPS	0.96	0.95	0.91	0.94	1.00	1.01	0.98	-1.36%
YoY %	1.05%	4.40%	-3.19%	-6.00%	-0.99%	3.06%	-	-
Horiz. %	97.96%	96.94%	92.86%	95.92%	102.04%	103.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 281,725
RPS	36.50	31.38	30.57	31.88	36.40	41.77	46.45	-14.83%
YoY %	16.32%	2.65%	-4.11%	-12.42%	-12.86%	-10.08%	-	-
Horiz. %	78.58%	67.56%	65.81%	68.63%	78.36%	89.92%	100.00%	-
EPS	4.81	4.03	3.95	3.81	5.20	6.88	8.56	-31.88%
YoY %	19.35%	2.03%	3.67%	-26.73%	-24.42%	-19.63%	-	-
Horiz. %	56.19%	47.08%	46.14%	44.51%	60.75%	80.37%	100.00%	-
DPS	6.70	7.94	5.85	9.57	8.75	9.79	7.70	-8.84%
YoY %	-15.62%	35.73%	-38.87%	9.37%	-10.62%	27.14%	-	-
Horiz. %	87.01%	103.12%	75.97%	124.29%	113.64%	127.14%	100.00%	-
NAPS	0.4031	0.3973	0.3811	0.3921	0.417	0.4222	0.4075	-0.72%
YoY %	1.46%	4.25%	-2.81%	-5.97%	-1.23%	3.61%	-	-
Horiz. %	98.92%	97.50%	93.52%	96.22%	102.33%	103.61%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	6.15	6.09	5.16	3.48	3.65	3.33	5.41	-
P/RPS	7.08	8.12	7.07	4.55	4.18	3.33	4.84	28.83%
YoY %	-12.81%	14.85%	55.38%	8.85%	25.53%	-31.20%	-	-
Horiz. %	146.28%	167.77%	146.07%	94.01%	86.36%	68.80%	100.00%	-
P/EPS	53.71	63.13	54.64	38.12	29.29	20.25	26.27	61.01%
YoY %	-14.92%	15.54%	43.34%	30.15%	44.64%	-22.92%	-	-
Horiz. %	204.45%	240.31%	207.99%	145.11%	111.50%	77.08%	100.00%	-
EY	1.86	1.58	1.83	2.62	3.41	4.94	3.81	-37.97%
YoY %	17.72%	-13.66%	-30.15%	-23.17%	-30.97%	29.66%	-	-
Horiz. %	48.82%	41.47%	48.03%	68.77%	89.50%	129.66%	100.00%	-
DY	2.60	3.12	2.71	6.61	5.75	7.04	3.42	-16.68%
YoY %	-16.67%	15.13%	-59.00%	14.96%	-18.32%	105.85%	-	-
Horiz. %	76.02%	91.23%	79.24%	193.27%	168.13%	205.85%	100.00%	-
P/NAPS	6.41	6.41	5.67	3.70	3.65	3.30	5.52	10.46%
YoY %	0.00%	13.05%	53.24%	1.37%	10.61%	-40.22%	-	-
Horiz. %	116.12%	116.12%	102.72%	67.03%	66.12%	59.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	31/10/17	25/07/17	25/04/17	23/02/17	25/10/16	26/07/16	26/04/16	-
Price	6.59	6.17	5.25	4.40	3.56	3.27	3.89	-
P/RPS	7.58	8.22	7.19	5.76	4.08	3.27	3.48	67.95%
YoY %	-7.79%	14.33%	24.83%	41.18%	24.77%	-6.03%	-	-
Horiz. %	217.82%	236.21%	206.61%	165.52%	117.24%	93.97%	100.00%	-
P/EPS	57.55	63.96	55.60	48.19	28.57	19.88	18.89	110.01%
YoY %	-10.02%	15.04%	15.38%	68.67%	43.71%	5.24%	-	-
Horiz. %	304.66%	338.59%	294.34%	255.11%	151.24%	105.24%	100.00%	-
EY	1.74	1.56	1.80	2.07	3.50	5.03	5.29	-52.31%
YoY %	11.54%	-13.33%	-13.04%	-40.86%	-30.42%	-4.91%	-	-
Horiz. %	32.89%	29.49%	34.03%	39.13%	66.16%	95.09%	100.00%	-
DY	2.43	3.08	2.67	5.23	5.90	7.16	4.76	-36.09%
YoY %	-21.10%	15.36%	-48.95%	-11.36%	-17.60%	50.42%	-	-
Horiz. %	51.05%	64.71%	56.09%	109.87%	123.95%	150.42%	100.00%	-
P/NAPS	6.86	6.49	5.77	4.68	3.56	3.24	3.97	43.94%
YoY %	5.70%	12.48%	23.29%	31.46%	9.88%	-18.39%	-	-
Horiz. %	172.80%	163.48%	145.34%	117.88%	89.67%	81.61%	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