[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

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	327,622	266,357	224,816	355,242	353,486	323,905	272,296	3.12%
YoY %	23.00%	18.48%	-36.71%	0.50%	9.13%	18.95%	-	-
Horiz. %	120.32%	97.82%	82.56%	130.46%	129.82%	118.95%	100.00%	-
PBT	70,066	40,956	32,980	84,408	79,541	63,344	49,933	5.80%
YoY %	71.08%	24.18%	-60.93%	6.12%	25.57%	26.86%	-	-
Horiz. %	140.32%	82.02%	66.05%	169.04%	159.30%	126.86%	100.00%	-
Tax	-5,889	-6,145	-7,174	-10,312	-14,085	-10,652	-9,770	-8.08%
YoY %	4.17%	14.34%	30.43%	26.79%	-32.23%	-9.03%	-	-
Horiz. %	60.28%	62.90%	73.43%	105.55%	144.17%	109.03%	100.00%	-
NP	64,177	34,810	25,805	74,096	65,456	52,692	40,162	8.12%
YoY %	84.36%	34.90%	-65.17%	13.20%	24.22%	31.20%	-	-
Horiz. %	159.80%	86.67%	64.25%	184.49%	162.98%	131.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,177	34,810	25,805	80,100	65,456	52,692	40,162	8.12%
YoY %	84.36%	34.90%	-67.78%	22.37%	24.22%	31.20%	-	-
Horiz. %	159.80%	86.67%	64.25%	199.44%	162.98%	131.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.40%	15.00%	21.75%	12.22%	17.71%	16.82%	19.57%	-
YoY %	-44.00%	-31.03%	77.99%	-31.00%	5.29%	-14.05%	-	-
Horiz. %	42.92%	76.65%	111.14%	62.44%	90.50%	85.95%	100.00%	-
Total Cost	263,445	231,546	199,010	281,146	288,030	271,213	232,133	2.13%
YoY %	13.78%	16.35%	-29.21%	-2.39%	6.20%	16.84%	-	-
Horiz. %	113.49%	99.75%	85.73%	121.11%	124.08%	116.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,194	272,135	281,717	337,465	297,527	284,051	266,733	1.98%
YoY %	10.31%	-3.40%	-16.52%	13.42%	4.74%	6.49%	-	-
Horiz. %	112.54%	102.03%	105.62%	126.52%	111.54%	106.49%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	26,683	60,474	86,393	93,233	82,334	62,509	32,331	-3.14%
YoY %	-55.88%	-30.00%	-7.34%	13.24%	31.72%	93.34%	-	-
Horiz. %	82.53%	187.05%	267.21%	288.37%	254.66%	193.34%	100.00%	-
Div Payout %	41.58%	173.72%	334.79%	116.40%	125.79%	118.63%	80.50%	-
YoY %	-76.06%	-48.11%	187.62%	-7.46%	6.04%	47.37%	-	-
Horiz. %	51.65%	215.80%	415.89%	144.60%	156.26%	147.37%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	300,194	272,135	281,717	337,465	297,527	284,051	266,733	1.98%
YoY %	10.31%	-3.40%	-16.52%	13.42%	4.74%	6.49%	-	-
Horiz. %	112.54%	102.03%	105.62%	126.52%	111.54%	106.49%	100.00%	-
NOSH	668,871	283,474	281,717	304,023	280,686	275,778	269,427	16.35%
YoY %	135.95%	0.62%	-7.34%	8.31%	1.78%	2.36%	-	-
Horiz. %	248.26%	105.21%	104.56%	112.84%	104.18%	102.36%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	19.59%	13.07%	11.48%	20.86%	18.52%	16.27%	14.75%	-
YoY %	49.89%	13.85%	-44.97%	12.63%	13.83%	10.31%	-	-
Horiz. %	132.81%	88.61%	77.83%	141.42%	125.56%	110.31%	100.00%	-
ROE	21.38%	12.79%	9.16%	23.74%	22.00%	18.55%	15.06%	-
YoY %	67.16%	39.63%	-61.42%	7.91%	18.60%	23.17%	-	-
Horiz. %	141.97%	84.93%	60.82%	157.64%	146.08%	123.17%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	49.11	93.96	79.80	116.85	125.94	117.45	101.06	-11.32%
YoY %	-47.73%	17.74%	-31.71%	-7.22%	7.23%	16.22%	-	-
Horiz. %	48.59%	92.97%	78.96%	115.62%	124.62%	116.22%	100.00%	-
EPS	9.63	12.28	9.16	26.35	23.32	19.11	14.91	-7.02%
YoY %	-21.58%	34.06%	-65.24%	12.99%	22.03%	28.17%	-	-
Horiz. %	64.59%	82.36%	61.44%	176.73%	156.41%	128.17%	100.00%	-
DPS	4.00	21.33	30.67	30.67	29.33	22.67	12.00	-16.72%
YoY %	-81.25%	-30.45%	0.00%	4.57%	29.38%	88.92%	-	-
Horiz. %	33.33%	177.75%	255.58%	255.58%	244.42%	188.92%	100.00%	-
NAPS	0.45	0.96	1.00	1.11	1.06	1.03	0.99	-12.30%
YoY %	-53.12%	-4.00%	-9.91%	4.72%	2.91%	4.04%	-	-
Horiz. %	45.45%	96.97%	101.01%	112.12%	107.07%	104.04%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 323,736
RPS	48.55	39.47	33.32	52.64	52.38	48.00	40.35	3.12%
YoY %	23.00%	18.46%	-36.70%	0.50%	9.13%	18.96%	-	-
Horiz. %	120.32%	97.82%	82.58%	130.46%	129.81%	118.96%	100.00%	-
EPS	9.51	5.16	3.82	11.87	9.70	7.81	5.95	8.12%
YoY %	84.30%	35.08%	-67.82%	22.37%	24.20%	31.26%	-	-
Horiz. %	159.83%	86.72%	64.20%	199.50%	163.03%	131.26%	100.00%	-
DPS	3.95	8.96	12.80	13.82	12.20	9.26	4.79	-3.16%
YoY %	-55.92%	-30.00%	-7.38%	13.28%	31.75%	93.32%	-	-
Horiz. %	82.46%	187.06%	267.22%	288.52%	254.70%	193.32%	100.00%	-
NAPS	0.4449	0.4033	0.4175	0.5001	0.4409	0.4209	0.3953	1.98%
YoY %	10.31%	-3.40%	-16.52%	13.43%	4.75%	6.48%	-	-
Horiz. %	112.55%	102.02%	105.62%	126.51%	111.54%	106.48%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-22.29%	43.33%	-14.58%	43.82%	50.00%	71.03%	-	-
Horiz. %	351.03%	451.72%	315.17%	368.97%	256.55%	171.03%	100.00%	-
P/EPS	25.99	50.08	39.85	23.72	20.07	15.23	9.86	17.52%
YoY %	-48.10%	25.67%	68.00%	18.19%	31.78%	54.46%	-	-
Horiz. %	263.59%	507.91%	404.16%	240.57%	203.55%	154.46%	100.00%	-
EY	3.85	2.00	2.51	4.22	4.98	6.57	10.14	-14.89%
YoY %	92.50%	-20.32%	-40.52%	-15.26%	-24.20%	-35.21%	-	-
Horiz. %	37.97%	19.72%	24.75%	41.62%	49.11%	64.79%	100.00%	-
DY	1.60	3.47	8.40	4.91	6.27	7.79	8.16	-23.77%
YoY %	-53.89%	-58.69%	71.08%	-21.69%	-19.51%	-4.53%	-	-
Horiz. %	19.61%	42.52%	102.94%	60.17%	76.84%	95.47%	100.00%	-
P/NAPS	5.56	6.41	3.65	5.63	4.42	2.83	1.48	24.66%
YoY %	-13.26%	75.62%	-35.17%	27.38%	56.18%	91.22%	-	-
Horiz. %	375.68%	433.11%	246.62%	380.41%	298.65%	191.22%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-34.09%	57.17%	-14.72%	55.19%	26.22%	80.41%	-	-
Horiz. %	312.16%	473.65%	301.35%	353.38%	227.70%	180.41%	100.00%	-
P/EPS	23.60	53.66	38.86	23.19	18.18	16.43	10.06	15.26%
YoY %	-56.02%	38.09%	67.57%	27.56%	10.65%	63.32%	-	-
Horiz. %	234.59%	533.40%	386.28%	230.52%	180.72%	163.32%	100.00%	-
EY	4.24	1.86	2.57	4.31	5.50	6.08	9.94	-13.23%
YoY %	127.96%	-27.63%	-40.37%	-21.64%	-9.54%	-38.83%	-	-
Horiz. %	42.66%	18.71%	25.86%	43.36%	55.33%	61.17%	100.00%	-
DY	1.76	3.24	8.61	5.02	6.92	7.22	8.00	-22.29%
YoY %	-45.68%	-62.37%	71.51%	-27.46%	-4.16%	-9.75%	-	-
Horiz. %	22.00%	40.50%	107.62%	62.75%	86.50%	90.25%	100.00%	-
P/NAPS	5.04	6.86	3.56	5.50	4.00	3.05	1.52	22.10%
YoY %	-26.53%	92.70%	-35.27%	37.50%	31.15%	100.66%	-	-
Horiz. %	331.58%	451.32%	234.21%	361.84%	263.16%	200.66%	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