[GTRONIC] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 57.5%
YoY- 98.85%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 350,507 349,817 341,212 304,558 246,502 211,950 206,437 42.27%
PBT 77,706 68,826 66,428 55,873 39,430 33,807 33,917 73.70%
Tax -4,534 -4,879 -4,760 -4,726 -6,955 -6,558 -7,208 -26.56%
NP 73,172 63,947 61,668 51,147 32,475 27,249 26,709 95.67%
-
NP to SH 73,172 63,947 61,668 51,147 32,475 27,249 26,709 95.67%
-
Tax Rate 5.83% 7.09% 7.17% 8.46% 17.64% 19.40% 21.25% -
Total Cost 277,335 285,870 279,544 253,411 214,027 184,701 179,728 33.49%
-
Net Worth 300,194 293,334 279,843 281,126 272,265 268,355 257,392 10.78%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 20,000 37,016 31,140 45,282 45,282 53,613 39,489 -36.43%
Div Payout % 27.33% 57.89% 50.50% 88.53% 139.44% 196.75% 147.85% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 300,194 293,334 279,843 281,126 272,265 268,355 257,392 10.78%
NOSH 668,871 667,007 285,612 285,304 283,609 282,480 282,848 77.40%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.88% 18.28% 18.07% 16.79% 13.17% 12.86% 12.94% -
ROE 24.37% 21.80% 22.04% 18.19% 11.93% 10.15% 10.38% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 52.54 52.47 119.49 107.25 86.92 75.03 72.99 -19.66%
EPS 10.97 9.59 21.60 18.01 11.45 9.65 9.44 10.52%
DPS 3.00 5.55 11.00 16.00 16.00 19.00 14.00 -64.15%
NAPS 0.45 0.44 0.98 0.99 0.96 0.95 0.91 -37.43%
Adjusted Per Share Value based on latest NOSH - 285,304
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.92 51.82 50.55 45.12 36.52 31.40 30.58 42.27%
EPS 10.84 9.47 9.14 7.58 4.81 4.04 3.96 95.56%
DPS 2.96 5.48 4.61 6.71 6.71 7.94 5.85 -36.47%
NAPS 0.4447 0.4345 0.4145 0.4164 0.4033 0.3975 0.3813 10.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.50 2.21 4.06 6.60 6.15 6.09 5.16 -
P/RPS 4.76 4.21 3.40 6.15 7.08 8.12 7.07 -23.16%
P/EPS 22.79 23.04 18.80 36.64 53.71 63.13 54.64 -44.14%
EY 4.39 4.34 5.32 2.73 1.86 1.58 1.83 79.10%
DY 1.20 2.51 2.71 2.42 2.60 3.12 2.71 -41.87%
P/NAPS 5.56 5.02 4.14 6.67 6.41 6.41 5.67 -1.29%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/10/18 31/07/18 24/04/18 27/02/18 31/10/17 25/07/17 25/04/17 -
Price 2.27 2.50 3.95 6.22 6.59 6.17 5.25 -
P/RPS 4.32 4.76 3.31 5.80 7.58 8.22 7.19 -28.77%
P/EPS 20.70 26.06 18.29 34.53 57.55 63.96 55.60 -48.21%
EY 4.83 3.84 5.47 2.90 1.74 1.56 1.80 92.98%
DY 1.32 2.22 2.78 2.57 2.43 3.08 2.67 -37.44%
P/NAPS 5.04 5.68 4.03 6.28 6.86 6.49 5.77 -8.61%

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