[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 26.48%

YoY- -67.78%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	209,813	327,622	266,357	224,816	355,242	353,486	323,905	-6.97%
YoY %	-35.96%	23.00%	18.48%	-36.71%	0.50%	9.13%	-	-
Horiz. %	64.78%	101.15%	82.23%	69.41%	109.67%	109.13%	100.00%	-
PBT	42,726	70,066	40,956	32,980	84,408	79,541	63,344	-6.34%
YoY %	-39.02%	71.08%	24.18%	-60.93%	6.12%	25.57%	-	-
Horiz. %	67.45%	110.61%	64.66%	52.06%	133.25%	125.57%	100.00%	-
Tax	-2,490	-5,889	-6,145	-7,174	-10,312	-14,085	-10,652	-21.50%
YoY %	57.72%	4.17%	14.34%	30.43%	26.79%	-32.23%	-	-
Horiz. %	23.38%	55.29%	57.69%	67.35%	96.81%	132.23%	100.00%	-
NP	40,236	64,177	34,810	25,805	74,096	65,456	52,692	-4.39%
YoY %	-37.30%	84.36%	34.90%	-65.17%	13.20%	24.22%	-	-
Horiz. %	76.36%	121.80%	66.06%	48.97%	140.62%	124.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,236	64,177	34,810	25,805	80,100	65,456	52,692	-4.39%
YoY %	-37.30%	84.36%	34.90%	-67.78%	22.37%	24.22%	-	-
Horiz. %	76.36%	121.80%	66.06%	48.97%	152.02%	124.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.83%	8.40%	15.00%	21.75%	12.22%	17.71%	16.82%	-
YoY %	-30.60%	-44.00%	-31.03%	77.99%	-31.00%	5.29%	-	-
Horiz. %	34.66%	49.94%	89.18%	129.31%	72.65%	105.29%	100.00%	-
Total Cost	169,577	263,445	231,546	199,010	281,146	288,030	271,213	-7.52%
YoY %	-35.63%	13.78%	16.35%	-29.21%	-2.39%	6.20%	-	-
Horiz. %	62.53%	97.14%	85.37%	73.38%	103.66%	106.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,111	300,194	272,135	281,717	337,465	297,527	284,051	0.97%
YoY %	0.31%	10.31%	-3.40%	-16.52%	13.42%	4.74%	-	-
Horiz. %	106.01%	105.68%	95.80%	99.18%	118.80%	104.74%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	44,609	26,683	60,474	86,393	93,233	82,334	62,509	-5.46%
YoY %	67.18%	-55.88%	-30.00%	-7.34%	13.24%	31.72%	-	-
Horiz. %	71.36%	42.69%	96.74%	138.21%	149.15%	131.72%	100.00%	-
Div Payout %	110.87%	41.58%	173.72%	334.79%	116.40%	125.79%	118.63%	-
YoY %	166.64%	-76.06%	-48.11%	187.62%	-7.46%	6.04%	-	-
Horiz. %	93.46%	35.05%	146.44%	282.21%	98.12%	106.04%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	301,111	300,194	272,135	281,717	337,465	297,527	284,051	0.97%
YoY %	0.31%	10.31%	-3.40%	-16.52%	13.42%	4.74%	-	-
Horiz. %	106.01%	105.68%	95.80%	99.18%	118.80%	104.74%	100.00%	-
NOSH	669,444	668,871	283,474	281,717	304,023	280,686	275,778	15.92%
YoY %	0.09%	135.95%	0.62%	-7.34%	8.31%	1.78%	-	-
Horiz. %	242.75%	242.54%	102.79%	102.15%	110.24%	101.78%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	19.18%	19.59%	13.07%	11.48%	20.86%	18.52%	16.27%	-
YoY %	-2.09%	49.89%	13.85%	-44.97%	12.63%	13.83%	-	-
Horiz. %	117.89%	120.41%	80.33%	70.56%	128.21%	113.83%	100.00%	-
ROE	13.36%	21.38%	12.79%	9.16%	23.74%	22.00%	18.55%	-
YoY %	-37.51%	67.16%	39.63%	-61.42%	7.91%	18.60%	-	-
Horiz. %	72.02%	115.26%	68.95%	49.38%	127.98%	118.60%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	31.36	49.11	93.96	79.80	116.85	125.94	117.45	-19.74%
YoY %	-36.14%	-47.73%	17.74%	-31.71%	-7.22%	7.23%	-	-
Horiz. %	26.70%	41.81%	80.00%	67.94%	99.49%	107.23%	100.00%	-
EPS	6.01	9.63	12.28	9.16	26.35	23.32	19.11	-17.52%
YoY %	-37.59%	-21.58%	34.06%	-65.24%	12.99%	22.03%	-	-
Horiz. %	31.45%	50.39%	64.26%	47.93%	137.89%	122.03%	100.00%	-
DPS	6.67	4.00	21.33	30.67	30.67	29.33	22.67	-18.43%
YoY %	66.75%	-81.25%	-30.45%	0.00%	4.57%	29.38%	-	-
Horiz. %	29.42%	17.64%	94.09%	135.29%	135.29%	129.38%	100.00%	-
NAPS	0.45	0.45	0.96	1.00	1.11	1.06	1.03	-12.88%
YoY %	0.00%	-53.12%	-4.00%	-9.91%	4.72%	2.91%	-	-
Horiz. %	43.69%	43.69%	93.20%	97.09%	107.77%	102.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 281,630
RPS	31.07	48.51	39.44	33.29	52.60	52.34	47.96	-6.97%
YoY %	-35.95%	23.00%	18.47%	-36.71%	0.50%	9.13%	-	-
Horiz. %	64.78%	101.15%	82.24%	69.41%	109.67%	109.13%	100.00%	-
EPS	5.96	9.50	5.15	3.82	11.86	9.69	7.80	-4.38%
YoY %	-37.26%	84.47%	34.82%	-67.79%	22.39%	24.23%	-	-
Horiz. %	76.41%	121.79%	66.03%	48.97%	152.05%	124.23%	100.00%	-
DPS	6.61	3.95	8.95	12.79	13.80	12.19	9.26	-5.46%
YoY %	67.34%	-55.87%	-30.02%	-7.32%	13.21%	31.64%	-	-
Horiz. %	71.38%	42.66%	96.65%	138.12%	149.03%	131.64%	100.00%	-
NAPS	0.4458	0.4445	0.4029	0.4171	0.4997	0.4405	0.4206	0.97%
YoY %	0.29%	10.33%	-3.40%	-16.53%	13.44%	4.73%	-	-
Horiz. %	105.99%	105.68%	95.79%	99.17%	118.81%	104.73%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.06	2.50	6.15	3.65	6.25	4.68	2.91	-
P/RPS	6.57	5.09	6.55	4.57	5.35	3.72	2.48	17.62%
YoY %	29.08%	-22.29%	43.33%	-14.58%	43.82%	50.00%	-	-
Horiz. %	264.92%	205.24%	264.11%	184.27%	215.73%	150.00%	100.00%	-
P/EPS	34.26	25.99	50.08	39.85	23.72	20.07	15.23	14.46%
YoY %	31.82%	-48.10%	25.67%	68.00%	18.19%	31.78%	-	-
Horiz. %	224.95%	170.65%	328.82%	261.65%	155.75%	131.78%	100.00%	-
EY	2.92	3.85	2.00	2.51	4.22	4.98	6.57	-12.63%
YoY %	-24.16%	92.50%	-20.32%	-40.52%	-15.26%	-24.20%	-	-
Horiz. %	44.44%	58.60%	30.44%	38.20%	64.23%	75.80%	100.00%	-
DY	3.24	1.60	3.47	8.40	4.91	6.27	7.79	-13.59%
YoY %	102.50%	-53.89%	-58.69%	71.08%	-21.69%	-19.51%	-	-
Horiz. %	41.59%	20.54%	44.54%	107.83%	63.03%	80.49%	100.00%	-
P/NAPS	4.58	5.56	6.41	3.65	5.63	4.42	2.83	8.35%
YoY %	-17.63%	-13.26%	75.62%	-35.17%	27.38%	56.18%	-	-
Horiz. %	161.84%	196.47%	226.50%	128.98%	198.94%	156.18%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/10/19	30/10/18	31/10/17	25/10/16	27/10/15	28/10/14	29/10/13	-
Price	2.20	2.27	6.59	3.56	6.11	4.24	3.14	-
P/RPS	7.02	4.62	7.01	4.46	5.23	3.37	2.67	17.47%
YoY %	51.95%	-34.09%	57.17%	-14.72%	55.19%	26.22%	-	-
Horiz. %	262.92%	173.03%	262.55%	167.04%	195.88%	126.22%	100.00%	-
P/EPS	36.59	23.60	53.66	38.86	23.19	18.18	16.43	14.26%
YoY %	55.04%	-56.02%	38.09%	67.57%	27.56%	10.65%	-	-
Horiz. %	222.70%	143.64%	326.60%	236.52%	141.14%	110.65%	100.00%	-
EY	2.73	4.24	1.86	2.57	4.31	5.50	6.08	-12.48%
YoY %	-35.61%	127.96%	-27.63%	-40.37%	-21.64%	-9.54%	-	-
Horiz. %	44.90%	69.74%	30.59%	42.27%	70.89%	90.46%	100.00%	-
DY	3.03	1.76	3.24	8.61	5.02	6.92	7.22	-13.46%
YoY %	72.16%	-45.68%	-62.37%	71.51%	-27.46%	-4.16%	-	-
Horiz. %	41.97%	24.38%	44.88%	119.25%	69.53%	95.84%	100.00%	-
P/NAPS	4.89	5.04	6.86	3.56	5.50	4.00	3.05	8.18%
YoY %	-2.98%	-26.53%	92.70%	-35.27%	37.50%	31.15%	-	-
Horiz. %	160.33%	165.25%	224.92%	116.72%	180.33%	131.15%	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