[GTRONIC] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -4.18%
YoY- 37.09%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 239,599 261,039 285,517 327,956 350,507 349,817 341,212 -20.98%
PBT 54,280 59,982 62,235 74,785 77,706 68,826 66,428 -12.58%
Tax -2,119 -3,161 -4,214 -4,668 -4,534 -4,879 -4,760 -41.66%
NP 52,161 56,821 58,021 70,117 73,172 63,947 61,668 -10.55%
-
NP to SH 52,161 56,821 58,021 70,117 73,172 63,947 61,668 -10.55%
-
Tax Rate 3.90% 5.27% 6.77% 6.24% 5.83% 7.09% 7.17% -
Total Cost 187,438 204,218 227,496 257,839 277,335 285,870 279,544 -23.37%
-
Net Worth 301,111 294,397 281,002 300,406 300,194 293,334 279,843 4.99%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 53,480 53,480 60,098 40,027 20,000 37,016 31,140 43.36%
Div Payout % 102.53% 94.12% 103.58% 57.09% 27.33% 57.89% 50.50% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 301,111 294,397 281,002 300,406 300,194 293,334 279,843 4.99%
NOSH 669,444 669,122 669,085 669,033 668,871 667,007 285,612 76.36%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.77% 21.77% 20.32% 21.38% 20.88% 18.28% 18.07% -
ROE 17.32% 19.30% 20.65% 23.34% 24.37% 21.80% 22.04% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 35.81 39.01 42.67 49.13 52.54 52.47 119.49 -55.18%
EPS 7.80 8.49 8.67 10.50 10.97 9.59 21.60 -49.25%
DPS 8.00 8.00 9.00 6.00 3.00 5.55 11.00 -19.11%
NAPS 0.45 0.44 0.42 0.45 0.45 0.44 0.98 -40.45%
Adjusted Per Share Value based on latest NOSH - 669,033
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 35.49 38.67 42.29 48.58 51.92 51.82 50.54 -20.97%
EPS 7.73 8.42 8.59 10.39 10.84 9.47 9.14 -10.55%
DPS 7.92 7.92 8.90 5.93 2.96 5.48 4.61 43.39%
NAPS 0.446 0.4361 0.4163 0.445 0.4447 0.4345 0.4145 4.99%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.06 1.67 1.74 1.75 2.50 2.21 4.06 -
P/RPS 5.75 4.28 4.08 3.56 4.76 4.21 3.40 41.90%
P/EPS 26.43 19.66 20.06 16.66 22.79 23.04 18.80 25.46%
EY 3.78 5.09 4.98 6.00 4.39 4.34 5.32 -20.35%
DY 3.88 4.79 5.17 3.43 1.20 2.51 2.71 27.00%
P/NAPS 4.58 3.80 4.14 3.89 5.56 5.02 4.14 6.95%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/10/19 31/07/19 30/04/19 25/02/19 30/10/18 31/07/18 24/04/18 -
Price 2.20 1.78 1.90 1.95 2.27 2.50 3.95 -
P/RPS 6.14 4.56 4.45 3.97 4.32 4.76 3.31 50.91%
P/EPS 28.22 20.96 21.91 18.57 20.70 26.06 18.29 33.48%
EY 3.54 4.77 4.56 5.39 4.83 3.84 5.47 -25.16%
DY 3.64 4.49 4.74 3.07 1.32 2.22 2.78 19.66%
P/NAPS 4.89 4.05 4.52 4.33 5.04 5.68 4.03 13.75%

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