[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 14.16%
YoY- 22.37%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 327,622 266,357 224,816 355,242 353,486 323,905 272,296 3.12%
PBT 70,066 40,956 32,980 84,408 79,541 63,344 49,933 5.80%
Tax -5,889 -6,145 -7,174 -10,312 -14,085 -10,652 -9,770 -8.08%
NP 64,177 34,810 25,805 74,096 65,456 52,692 40,162 8.12%
-
NP to SH 64,177 34,810 25,805 80,100 65,456 52,692 40,162 8.12%
-
Tax Rate 8.40% 15.00% 21.75% 12.22% 17.71% 16.82% 19.57% -
Total Cost 263,445 231,546 199,010 281,146 288,030 271,213 232,133 2.13%
-
Net Worth 300,194 272,135 281,717 337,465 297,527 284,051 266,733 1.98%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 26,683 60,474 86,393 93,233 82,334 62,509 32,331 -3.14%
Div Payout % 41.58% 173.72% 334.79% 116.40% 125.79% 118.63% 80.50% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 300,194 272,135 281,717 337,465 297,527 284,051 266,733 1.98%
NOSH 668,871 283,474 281,717 304,023 280,686 275,778 269,427 16.35%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.59% 13.07% 11.48% 20.86% 18.52% 16.27% 14.75% -
ROE 21.38% 12.79% 9.16% 23.74% 22.00% 18.55% 15.06% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.11 93.96 79.80 116.85 125.94 117.45 101.06 -11.32%
EPS 9.63 12.28 9.16 26.35 23.32 19.11 14.91 -7.02%
DPS 4.00 21.33 30.67 30.67 29.33 22.67 12.00 -16.72%
NAPS 0.45 0.96 1.00 1.11 1.06 1.03 0.99 -12.30%
Adjusted Per Share Value based on latest NOSH - 323,736
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.53 39.46 33.30 52.62 52.36 47.98 40.34 3.12%
EPS 9.51 5.16 3.82 11.87 9.70 7.81 5.95 8.12%
DPS 3.95 8.96 12.80 13.81 12.20 9.26 4.79 -3.16%
NAPS 0.4447 0.4031 0.4173 0.4999 0.4407 0.4208 0.3951 1.98%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.50 6.15 3.65 6.25 4.68 2.91 1.47 -
P/RPS 5.09 6.55 4.57 5.35 3.72 2.48 1.45 23.26%
P/EPS 25.99 50.08 39.85 23.72 20.07 15.23 9.86 17.52%
EY 3.85 2.00 2.51 4.22 4.98 6.57 10.14 -14.89%
DY 1.60 3.47 8.40 4.91 6.27 7.79 8.16 -23.77%
P/NAPS 5.56 6.41 3.65 5.63 4.42 2.83 1.48 24.66%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/10/18 31/10/17 25/10/16 27/10/15 28/10/14 29/10/13 30/10/12 -
Price 2.27 6.59 3.56 6.11 4.24 3.14 1.50 -
P/RPS 4.62 7.01 4.46 5.23 3.37 2.67 1.48 20.88%
P/EPS 23.60 53.66 38.86 23.19 18.18 16.43 10.06 15.26%
EY 4.24 1.86 2.57 4.31 5.50 6.08 9.94 -13.23%
DY 1.76 3.24 8.61 5.02 6.92 7.22 8.00 -22.29%
P/NAPS 5.04 6.86 3.56 5.50 4.00 3.05 1.52 22.10%

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