[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

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	350,507	349,817	341,212	304,558	246,502	211,950	206,437	42.27%
YoY %	0.20%	2.52%	12.04%	23.55%	16.30%	2.67%	-	-
Horiz. %	169.79%	169.45%	165.29%	147.53%	119.41%	102.67%	100.00%	-
PBT	77,706	68,826	66,428	55,873	39,430	33,807	33,917	73.70%
YoY %	12.90%	3.61%	18.89%	41.70%	16.63%	-0.32%	-	-
Horiz. %	229.11%	202.92%	195.85%	164.73%	116.25%	99.68%	100.00%	-
Tax	-4,534	-4,879	-4,760	-4,726	-6,955	-6,558	-7,208	-26.56%
YoY %	7.07%	-2.50%	-0.72%	32.05%	-6.05%	9.02%	-	-
Horiz. %	62.90%	67.69%	66.04%	65.57%	96.49%	90.98%	100.00%	-
NP	73,172	63,947	61,668	51,147	32,475	27,249	26,709	95.67%
YoY %	14.43%	3.70%	20.57%	57.50%	19.18%	2.02%	-	-
Horiz. %	273.96%	239.42%	230.89%	191.50%	121.59%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,172	63,947	61,668	51,147	32,475	27,249	26,709	95.67%
YoY %	14.43%	3.70%	20.57%	57.50%	19.18%	2.02%	-	-
Horiz. %	273.96%	239.42%	230.89%	191.50%	121.59%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.83%	7.09%	7.17%	8.46%	17.64%	19.40%	21.25%	-
YoY %	-17.77%	-1.12%	-15.25%	-52.04%	-9.07%	-8.71%	-	-
Horiz. %	27.44%	33.36%	33.74%	39.81%	83.01%	91.29%	100.00%	-
Total Cost	277,335	285,870	279,544	253,411	214,027	184,701	179,728	33.49%
YoY %	-2.99%	2.26%	10.31%	18.40%	15.88%	2.77%	-	-
Horiz. %	154.31%	159.06%	155.54%	141.00%	119.08%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,194	293,334	279,843	281,126	272,265	268,355	257,392	10.78%
YoY %	2.34%	4.82%	-0.46%	3.25%	1.46%	4.26%	-	-
Horiz. %	116.63%	113.96%	108.72%	109.22%	105.78%	104.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	20,000	37,016	31,140	45,282	45,282	53,613	39,489	-36.43%
YoY %	-45.97%	18.87%	-31.23%	0.00%	-15.54%	35.77%	-	-
Horiz. %	50.65%	93.74%	78.86%	114.67%	114.67%	135.77%	100.00%	-
Div Payout %	27.33%	57.89%	50.50%	88.53%	139.44%	196.75%	147.85%	-
YoY %	-52.79%	14.63%	-42.96%	-36.51%	-29.13%	33.07%	-	-
Horiz. %	18.48%	39.15%	34.16%	59.88%	94.31%	133.07%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	300,194	293,334	279,843	281,126	272,265	268,355	257,392	10.78%
YoY %	2.34%	4.82%	-0.46%	3.25%	1.46%	4.26%	-	-
Horiz. %	116.63%	113.96%	108.72%	109.22%	105.78%	104.26%	100.00%	-
NOSH	668,871	667,007	285,612	285,304	283,609	282,480	282,848	77.40%
YoY %	0.28%	133.54%	0.11%	0.60%	0.40%	-0.13%	-	-
Horiz. %	236.48%	235.82%	100.98%	100.87%	100.27%	99.87%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	20.88%	18.28%	18.07%	16.79%	13.17%	12.86%	12.94%	-
YoY %	14.22%	1.16%	7.62%	27.49%	2.41%	-0.62%	-	-
Horiz. %	161.36%	141.27%	139.64%	129.75%	101.78%	99.38%	100.00%	-
ROE	24.37%	21.80%	22.04%	18.19%	11.93%	10.15%	10.38%	-
YoY %	11.79%	-1.09%	21.17%	52.47%	17.54%	-2.22%	-	-
Horiz. %	234.78%	210.02%	212.33%	175.24%	114.93%	97.78%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	52.54	52.47	119.49	107.25	86.92	75.03	72.99	-19.66%
YoY %	0.13%	-56.09%	11.41%	23.39%	15.85%	2.79%	-	-
Horiz. %	71.98%	71.89%	163.71%	146.94%	119.08%	102.79%	100.00%	-
EPS	10.97	9.59	21.60	18.01	11.45	9.65	9.44	10.52%
YoY %	14.39%	-55.60%	19.93%	57.29%	18.65%	2.22%	-	-
Horiz. %	116.21%	101.59%	228.81%	190.78%	121.29%	102.22%	100.00%	-
DPS	3.00	5.55	11.00	16.00	16.00	19.00	14.00	-64.15%
YoY %	-45.95%	-49.55%	-31.25%	0.00%	-15.79%	35.71%	-	-
Horiz. %	21.43%	39.64%	78.57%	114.29%	114.29%	135.71%	100.00%	-
NAPS	0.45	0.44	0.98	0.99	0.96	0.95	0.91	-37.43%
YoY %	2.27%	-55.10%	-1.01%	3.12%	1.05%	4.40%	-	-
Horiz. %	49.45%	48.35%	107.69%	108.79%	105.49%	104.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 285,304
RPS	51.94	51.84	50.56	45.13	36.53	31.41	30.59	42.27%
YoY %	0.19%	2.53%	12.03%	23.54%	16.30%	2.68%	-	-
Horiz. %	169.79%	169.47%	165.28%	147.53%	119.42%	102.68%	100.00%	-
EPS	10.84	9.48	9.14	7.58	4.81	4.04	3.96	95.56%
YoY %	14.35%	3.72%	20.58%	57.59%	19.06%	2.02%	-	-
Horiz. %	273.74%	239.39%	230.81%	191.41%	121.46%	102.02%	100.00%	-
DPS	2.96	5.49	4.61	6.71	6.71	7.94	5.85	-36.47%
YoY %	-46.08%	19.09%	-31.30%	0.00%	-15.49%	35.73%	-	-
Horiz. %	50.60%	93.85%	78.80%	114.70%	114.70%	135.73%	100.00%	-
NAPS	0.4449	0.4347	0.4147	0.4166	0.4035	0.3977	0.3814	10.80%
YoY %	2.35%	4.82%	-0.46%	3.25%	1.46%	4.27%	-	-
Horiz. %	116.65%	113.97%	108.73%	109.23%	105.79%	104.27%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	13.06%	23.82%	-44.72%	-13.14%	-12.81%	14.85%	-	-
Horiz. %	67.33%	59.55%	48.09%	86.99%	100.14%	114.85%	100.00%	-
P/EPS	22.79	23.04	18.80	36.64	53.71	63.13	54.64	-44.14%
YoY %	-1.09%	22.55%	-48.69%	-31.78%	-14.92%	15.54%	-	-
Horiz. %	41.71%	42.17%	34.41%	67.06%	98.30%	115.54%	100.00%	-
EY	4.39	4.34	5.32	2.73	1.86	1.58	1.83	79.10%
YoY %	1.15%	-18.42%	94.87%	46.77%	17.72%	-13.66%	-	-
Horiz. %	239.89%	237.16%	290.71%	149.18%	101.64%	86.34%	100.00%	-
DY	1.20	2.51	2.71	2.42	2.60	3.12	2.71	-41.87%
YoY %	-52.19%	-7.38%	11.98%	-6.92%	-16.67%	15.13%	-	-
Horiz. %	44.28%	92.62%	100.00%	89.30%	95.94%	115.13%	100.00%	-
P/NAPS	5.56	5.02	4.14	6.67	6.41	6.41	5.67	-1.29%
YoY %	10.76%	21.26%	-37.93%	4.06%	0.00%	13.05%	-	-
Horiz. %	98.06%	88.54%	73.02%	117.64%	113.05%	113.05%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-9.24%	43.81%	-42.93%	-23.48%	-7.79%	14.33%	-	-
Horiz. %	60.08%	66.20%	46.04%	80.67%	105.42%	114.33%	100.00%	-
P/EPS	20.70	26.06	18.29	34.53	57.55	63.96	55.60	-48.21%
YoY %	-20.57%	42.48%	-47.03%	-40.00%	-10.02%	15.04%	-	-
Horiz. %	37.23%	46.87%	32.90%	62.10%	103.51%	115.04%	100.00%	-
EY	4.83	3.84	5.47	2.90	1.74	1.56	1.80	92.98%
YoY %	25.78%	-29.80%	88.62%	66.67%	11.54%	-13.33%	-	-
Horiz. %	268.33%	213.33%	303.89%	161.11%	96.67%	86.67%	100.00%	-
DY	1.32	2.22	2.78	2.57	2.43	3.08	2.67	-37.44%
YoY %	-40.54%	-20.14%	8.17%	5.76%	-21.10%	15.36%	-	-
Horiz. %	49.44%	83.15%	104.12%	96.25%	91.01%	115.36%	100.00%	-
P/NAPS	5.04	5.68	4.03	6.28	6.86	6.49	5.77	-8.61%
YoY %	-11.27%	40.94%	-35.83%	-8.45%	5.70%	12.48%	-	-
Horiz. %	87.35%	98.44%	69.84%	108.84%	118.89%	112.48%	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