[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	32.47	31.08	48.53	39.46	33.30	52.62	52.36	-7.64%
YoY %	4.47%	-35.96%	22.99%	18.50%	-36.72%	0.50%	-	-
Horiz. %	62.01%	59.36%	92.69%	75.36%	63.60%	100.50%	100.00%	-
EPS	6.70	5.96	9.51	5.16	3.82	11.87	9.70	-5.97%
YoY %	12.42%	-37.33%	84.30%	35.08%	-67.82%	22.37%	-	-
Horiz. %	69.07%	61.44%	98.04%	53.20%	39.38%	122.37%	100.00%	-
DPS	6.61	6.61	3.95	8.96	12.80	13.81	12.20	-9.70%
YoY %	0.00%	67.34%	-55.92%	-30.00%	-7.31%	13.20%	-	-
Horiz. %	54.18%	54.18%	32.38%	73.44%	104.92%	113.20%	100.00%	-
NAPS	0.4363	0.446	0.4447	0.4031	0.4173	0.4999	0.4407	-0.16%
YoY %	-2.17%	0.29%	10.32%	-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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:30:00

EMA 5

10 Mins

SELL

2024-05-16 16:20:00

ADX

10 Mins

SELL

2024-05-16 16:05:00

EMA 5

5 Mins

SELL

2024-05-16 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 16:05:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.20

-0.06

294,768,600

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

279,329,800

HSI-HUZ

0.205

-0.04

241,124,400

MQTECH

0.015

-0.005

159,428,500

CAREPLS

0.35

-0.03

105,742,100

SINKUNG

0.145

+0.005

103,453,100

MYEG

1.03

0.00

101,019,700

SUPERMX

1.01

-0.07

98,581,700

HSI-CV8

0.15

+0.015

85,330,100

More active Stocks

MPI

33.50

+0.98

233,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

293,900

HEIM

24.76

+0.56

403,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

450,700

PANAMY

19.70

+0.44

23,300

ALLIANZ

22.08

+0.40

42,800

KSENG

6.33

+0.35

600,400

PENTA

4.78

+0.33

4,416,700

More gainer Stocks

AJI

16.12

-0.44

266,900

AIRPORT

10.04

-0.36

29,058,100

KOSSAN

2.48

-0.26

23,984,100

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

HARTA

3.65

-0.17

37,715,700

AHEALTH

2.93

-0.14

838,900

ICAP

3.30

-0.14

442,100

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More