[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

31-Oct-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 48.4%

YoY- 34.9%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	219,165	209,813	327,622	266,357	224,816	355,242	353,486	-7.65%
YoY %	4.46%	-35.96%	23.00%	18.48%	-36.71%	0.50%	-	-
Horiz. %	62.00%	59.36%	92.68%	75.35%	63.60%	100.50%	100.00%	-
PBT	46,480	42,726	70,066	40,956	32,980	84,408	79,541	-8.55%
YoY %	8.79%	-39.02%	71.08%	24.18%	-60.93%	6.12%	-	-
Horiz. %	58.44%	53.72%	88.09%	51.49%	41.46%	106.12%	100.00%	-
Tax	-1,220	-2,490	-5,889	-6,145	-7,174	-10,312	-14,085	-33.45%
YoY %	51.00%	57.72%	4.17%	14.34%	30.43%	26.79%	-	-
Horiz. %	8.66%	17.68%	41.81%	43.63%	50.93%	73.21%	100.00%	-
NP	45,260	40,236	64,177	34,810	25,805	74,096	65,456	-5.95%
YoY %	12.49%	-37.30%	84.36%	34.90%	-65.17%	13.20%	-	-
Horiz. %	69.15%	61.47%	98.05%	53.18%	39.42%	113.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,260	40,236	64,177	34,810	25,805	80,100	65,456	-5.95%
YoY %	12.49%	-37.30%	84.36%	34.90%	-67.78%	22.37%	-	-
Horiz. %	69.15%	61.47%	98.05%	53.18%	39.42%	122.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.62%	5.83%	8.40%	15.00%	21.75%	12.22%	17.71%	-
YoY %	-55.06%	-30.60%	-44.00%	-31.03%	77.99%	-31.00%	-	-
Horiz. %	14.79%	32.92%	47.43%	84.70%	122.81%	69.00%	100.00%	-
Total Cost	173,905	169,577	263,445	231,546	199,010	281,146	288,030	-8.05%
YoY %	2.55%	-35.63%	13.78%	16.35%	-29.21%	-2.39%	-	-
Horiz. %	60.38%	58.87%	91.46%	80.39%	69.09%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,555	301,111	300,194	272,135	281,717	337,465	297,527	-0.16%
YoY %	-2.18%	0.31%	10.31%	-3.40%	-16.52%	13.42%	-	-
Horiz. %	99.00%	101.20%	100.90%	91.47%	94.69%	113.42%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	44,629	44,609	26,683	60,474	86,393	93,233	82,334	-9.69%
YoY %	0.04%	67.18%	-55.88%	-30.00%	-7.34%	13.24%	-	-
Horiz. %	54.20%	54.18%	32.41%	73.45%	104.93%	113.24%	100.00%	-
Div Payout %	98.61%	110.87%	41.58%	173.72%	334.79%	116.40%	125.79%	-
YoY %	-11.06%	166.64%	-76.06%	-48.11%	187.62%	-7.46%	-	-
Horiz. %	78.39%	88.14%	33.06%	138.10%	266.15%	92.54%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	294,555	301,111	300,194	272,135	281,717	337,465	297,527	-0.16%
YoY %	-2.18%	0.31%	10.31%	-3.40%	-16.52%	13.42%	-	-
Horiz. %	99.00%	101.20%	100.90%	91.47%	94.69%	113.42%	100.00%	-
NOSH	669,444	669,444	668,871	283,474	281,717	304,023	280,686	15.57%
YoY %	0.00%	0.09%	135.95%	0.62%	-7.34%	8.31%	-	-
Horiz. %	238.50%	238.50%	238.30%	100.99%	100.37%	108.31%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	20.65%	19.18%	19.59%	13.07%	11.48%	20.86%	18.52%	-
YoY %	7.66%	-2.09%	49.89%	13.85%	-44.97%	12.63%	-	-
Horiz. %	111.50%	103.56%	105.78%	70.57%	61.99%	112.63%	100.00%	-
ROE	15.37%	13.36%	21.38%	12.79%	9.16%	23.74%	22.00%	-
YoY %	15.04%	-37.51%	67.16%	39.63%	-61.42%	7.91%	-	-
Horiz. %	69.86%	60.73%	97.18%	58.14%	41.64%	107.91%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	32.74	31.36	49.11	93.96	79.80	116.85	125.94	-20.09%
YoY %	4.40%	-36.14%	-47.73%	17.74%	-31.71%	-7.22%	-	-
Horiz. %	26.00%	24.90%	38.99%	74.61%	63.36%	92.78%	100.00%	-
EPS	6.76	6.01	9.63	12.28	9.16	26.35	23.32	-18.63%
YoY %	12.48%	-37.59%	-21.58%	34.06%	-65.24%	12.99%	-	-
Horiz. %	28.99%	25.77%	41.30%	52.66%	39.28%	112.99%	100.00%	-
DPS	6.67	6.67	4.00	21.33	30.67	30.67	29.33	-21.85%
YoY %	0.00%	66.75%	-81.25%	-30.45%	0.00%	4.57%	-	-
Horiz. %	22.74%	22.74%	13.64%	72.72%	104.57%	104.57%	100.00%	-
NAPS	0.44	0.45	0.45	0.96	1.00	1.11	1.06	-13.61%
YoY %	-2.22%	0.00%	-53.12%	-4.00%	-9.91%	4.72%	-	-
Horiz. %	41.51%	42.45%	42.45%	90.57%	94.34%	104.72%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 283,609
RPS	32.48	31.09	48.55	39.47	33.32	52.64	52.38	-7.64%
YoY %	4.47%	-35.96%	23.00%	18.46%	-36.70%	0.50%	-	-
Horiz. %	62.01%	59.35%	92.69%	75.35%	63.61%	100.50%	100.00%	-
EPS	6.71	5.96	9.51	5.16	3.82	11.87	9.70	-5.95%
YoY %	12.58%	-37.33%	84.30%	35.08%	-67.82%	22.37%	-	-
Horiz. %	69.18%	61.44%	98.04%	53.20%	39.38%	122.37%	100.00%	-
DPS	6.61	6.61	3.95	8.96	12.80	13.82	12.20	-9.70%
YoY %	0.00%	67.34%	-55.92%	-30.00%	-7.38%	13.28%	-	-
Horiz. %	54.18%	54.18%	32.38%	73.44%	104.92%	113.28%	100.00%	-
NAPS	0.4365	0.4462	0.4449	0.4033	0.4175	0.5001	0.4409	-0.16%
YoY %	-2.17%	0.29%	10.31%	-3.40%	-16.52%	13.43%	-	-
Horiz. %	99.00%	101.20%	100.91%	91.47%	94.69%	113.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.65	2.06	2.50	6.15	3.65	6.25	4.68	-
P/RPS	8.09	6.57	5.09	6.55	4.57	5.35	3.72	13.81%
YoY %	23.14%	29.08%	-22.29%	43.33%	-14.58%	43.82%	-	-
Horiz. %	217.47%	176.61%	136.83%	176.08%	122.85%	143.82%	100.00%	-
P/EPS	39.20	34.26	25.99	50.08	39.85	23.72	20.07	11.79%
YoY %	14.42%	31.82%	-48.10%	25.67%	68.00%	18.19%	-	-
Horiz. %	195.32%	170.70%	129.50%	249.53%	198.56%	118.19%	100.00%	-
EY	2.55	2.92	3.85	2.00	2.51	4.22	4.98	-10.54%
YoY %	-12.67%	-24.16%	92.50%	-20.32%	-40.52%	-15.26%	-	-
Horiz. %	51.20%	58.63%	77.31%	40.16%	50.40%	84.74%	100.00%	-
DY	2.52	3.24	1.60	3.47	8.40	4.91	6.27	-14.08%
YoY %	-22.22%	102.50%	-53.89%	-58.69%	71.08%	-21.69%	-	-
Horiz. %	40.19%	51.67%	25.52%	55.34%	133.97%	78.31%	100.00%	-
P/NAPS	6.02	4.58	5.56	6.41	3.65	5.63	4.42	5.27%
YoY %	31.44%	-17.63%	-13.26%	75.62%	-35.17%	27.38%	-	-
Horiz. %	136.20%	103.62%	125.79%	145.02%	82.58%	127.38%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/10/20	29/10/19	30/10/18	31/10/17	25/10/16	27/10/15	28/10/14	-
Price	2.92	2.20	2.27	6.59	3.56	6.11	4.24	-
P/RPS	8.92	7.02	4.62	7.01	4.46	5.23	3.37	17.59%
YoY %	27.07%	51.95%	-34.09%	57.17%	-14.72%	55.19%	-	-
Horiz. %	264.69%	208.31%	137.09%	208.01%	132.34%	155.19%	100.00%	-
P/EPS	43.19	36.59	23.60	53.66	38.86	23.19	18.18	15.49%
YoY %	18.04%	55.04%	-56.02%	38.09%	67.57%	27.56%	-	-
Horiz. %	237.57%	201.27%	129.81%	295.16%	213.75%	127.56%	100.00%	-
EY	2.32	2.73	4.24	1.86	2.57	4.31	5.50	-13.38%
YoY %	-15.02%	-35.61%	127.96%	-27.63%	-40.37%	-21.64%	-	-
Horiz. %	42.18%	49.64%	77.09%	33.82%	46.73%	78.36%	100.00%	-
DY	2.28	3.03	1.76	3.24	8.61	5.02	6.92	-16.87%
YoY %	-24.75%	72.16%	-45.68%	-62.37%	71.51%	-27.46%	-	-
Horiz. %	32.95%	43.79%	25.43%	46.82%	124.42%	72.54%	100.00%	-
P/NAPS	6.64	4.89	5.04	6.86	3.56	5.50	4.00	8.80%
YoY %	35.79%	-2.98%	-26.53%	92.70%	-35.27%	37.50%	-	-
Horiz. %	166.00%	122.25%	126.00%	171.50%	89.00%	137.50%	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