[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Oct-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 42.23%

YoY- 12.49%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	132,361	181,733	209,949	219,165	209,813	327,622	266,357	-10.99%
YoY %	-27.17%	-13.44%	-4.21%	4.46%	-35.96%	23.00%	-	-
Horiz. %	49.69%	68.23%	78.82%	82.28%	78.77%	123.00%	100.00%	-
PBT	33,933	49,309	50,020	46,480	42,726	70,066	40,956	-3.08%
YoY %	-31.18%	-1.42%	7.62%	8.79%	-39.02%	71.08%	-	-
Horiz. %	82.85%	120.40%	122.13%	113.49%	104.32%	171.08%	100.00%	-
Tax	-7,388	-4,754	-3,277	-1,220	-2,490	-5,889	-6,145	3.11%
YoY %	-55.41%	-45.07%	-168.61%	51.00%	57.72%	4.17%	-	-
Horiz. %	120.23%	77.36%	53.33%	19.85%	40.52%	95.83%	100.00%	-
NP	26,545	44,554	46,742	45,260	40,236	64,177	34,810	-4.41%
YoY %	-40.42%	-4.68%	3.27%	12.49%	-37.30%	84.36%	-	-
Horiz. %	76.26%	127.99%	134.28%	130.02%	115.59%	184.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,545	44,554	46,742	45,260	40,236	64,177	34,810	-4.41%
YoY %	-40.42%	-4.68%	3.27%	12.49%	-37.30%	84.36%	-	-
Horiz. %	76.26%	127.99%	134.28%	130.02%	115.59%	184.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.77%	9.64%	6.55%	2.62%	5.83%	8.40%	15.00%	-
YoY %	125.83%	47.18%	150.00%	-55.06%	-30.60%	-44.00%	-	-
Horiz. %	145.13%	64.27%	43.67%	17.47%	38.87%	56.00%	100.00%	-
Total Cost	105,816	137,178	163,206	173,905	169,577	263,445	231,546	-12.23%
YoY %	-22.86%	-15.95%	-6.15%	2.55%	-35.63%	13.78%	-	-
Horiz. %	45.70%	59.24%	70.49%	75.11%	73.24%	113.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,475	301,250	301,250	294,555	301,111	300,194	272,135	1.72%
YoY %	0.07%	0.00%	2.27%	-2.18%	0.31%	10.31%	-	-
Horiz. %	110.78%	110.70%	110.70%	108.24%	110.65%	110.31%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	26,797	44,629	44,629	44,629	44,609	26,683	60,474	-12.68%
YoY %	-39.96%	0.00%	0.00%	0.04%	67.18%	-55.88%	-	-
Horiz. %	44.31%	73.80%	73.80%	73.80%	73.77%	44.12%	100.00%	-
Div Payout %	100.95%	100.17%	95.48%	98.61%	110.87%	41.58%	173.72%	-
YoY %	0.78%	4.91%	-3.17%	-11.06%	166.64%	-76.06%	-	-
Horiz. %	58.11%	57.66%	54.96%	56.76%	63.82%	23.94%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	301,475	301,250	301,250	294,555	301,111	300,194	272,135	1.72%
YoY %	0.07%	0.00%	2.27%	-2.18%	0.31%	10.31%	-	-
Horiz. %	110.78%	110.70%	110.70%	108.24%	110.65%	110.31%	100.00%	-
NOSH	669,945	669,444	669,444	669,444	669,444	668,871	283,474	15.40%
YoY %	0.07%	0.00%	0.00%	0.00%	0.09%	135.95%	-	-
Horiz. %	236.33%	236.16%	236.16%	236.16%	236.16%	235.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	20.06%	24.52%	22.26%	20.65%	19.18%	19.59%	13.07%	-
YoY %	-18.19%	10.15%	7.80%	7.66%	-2.09%	49.89%	-	-
Horiz. %	153.48%	187.61%	170.31%	158.00%	146.75%	149.89%	100.00%	-
ROE	8.81%	14.79%	15.52%	15.37%	13.36%	21.38%	12.79%	-
YoY %	-40.43%	-4.70%	0.98%	15.04%	-37.51%	67.16%	-	-
Horiz. %	68.88%	115.64%	121.34%	120.17%	104.46%	167.16%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	19.76	27.15	31.36	32.74	31.36	49.11	93.96	-22.87%
YoY %	-27.22%	-13.42%	-4.22%	4.40%	-36.14%	-47.73%	-	-
Horiz. %	21.03%	28.90%	33.38%	34.84%	33.38%	52.27%	100.00%	-
EPS	3.96	6.65	6.99	6.76	6.01	9.63	12.28	-17.18%
YoY %	-40.45%	-4.86%	3.40%	12.48%	-37.59%	-21.58%	-	-
Horiz. %	32.25%	54.15%	56.92%	55.05%	48.94%	78.42%	100.00%	-
DPS	4.00	6.67	6.67	6.67	6.67	4.00	21.33	-24.33%
YoY %	-40.03%	0.00%	0.00%	0.00%	66.75%	-81.25%	-	-
Horiz. %	18.75%	31.27%	31.27%	31.27%	31.27%	18.75%	100.00%	-
NAPS	0.45	0.45	0.45	0.44	0.45	0.45	0.96	-11.85%
YoY %	0.00%	0.00%	2.27%	-2.22%	0.00%	-53.12%	-	-
Horiz. %	46.88%	46.88%	46.88%	45.83%	46.88%	46.88%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 669,444
RPS	19.61	26.92	31.10	32.47	31.08	48.53	39.46	-10.99%
YoY %	-27.15%	-13.44%	-4.22%	4.47%	-35.96%	22.99%	-	-
Horiz. %	49.70%	68.22%	78.81%	82.29%	78.76%	122.99%	100.00%	-
EPS	3.93	6.60	6.92	6.70	5.96	9.51	5.16	-4.43%
YoY %	-40.45%	-4.62%	3.28%	12.42%	-37.33%	84.30%	-	-
Horiz. %	76.16%	127.91%	134.11%	129.84%	115.50%	184.30%	100.00%	-
DPS	3.97	6.61	6.61	6.61	6.61	3.95	8.96	-12.68%
YoY %	-39.94%	0.00%	0.00%	0.00%	67.34%	-55.92%	-	-
Horiz. %	44.31%	73.77%	73.77%	73.77%	73.77%	44.08%	100.00%	-
NAPS	0.4466	0.4462	0.4462	0.4363	0.446	0.4447	0.4031	1.72%
YoY %	0.09%	0.00%	2.27%	-2.17%	0.29%	10.32%	-	-
Horiz. %	110.79%	110.69%	110.69%	108.24%	110.64%	110.32%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.56	1.17	2.06	2.65	2.06	2.50	6.15	-
P/RPS	7.90	4.31	6.57	8.09	6.57	5.09	6.55	3.17%
YoY %	83.29%	-34.40%	-18.79%	23.14%	29.08%	-22.29%	-	-
Horiz. %	120.61%	65.80%	100.31%	123.51%	100.31%	77.71%	100.00%	-
P/EPS	39.37	17.58	29.50	39.20	34.26	25.99	50.08	-3.92%
YoY %	123.95%	-40.41%	-24.74%	14.42%	31.82%	-48.10%	-	-
Horiz. %	78.61%	35.10%	58.91%	78.27%	68.41%	51.90%	100.00%	-
EY	2.54	5.69	3.39	2.55	2.92	3.85	2.00	4.06%
YoY %	-55.36%	67.85%	32.94%	-12.67%	-24.16%	92.50%	-	-
Horiz. %	127.00%	284.50%	169.50%	127.50%	146.00%	192.50%	100.00%	-
DY	2.56	5.70	3.24	2.52	3.24	1.60	3.47	-4.94%
YoY %	-55.09%	75.93%	28.57%	-22.22%	102.50%	-53.89%	-	-
Horiz. %	73.78%	164.27%	93.37%	72.62%	93.37%	46.11%	100.00%	-
P/NAPS	3.47	2.60	4.58	6.02	4.58	5.56	6.41	-9.71%
YoY %	33.46%	-43.23%	-23.92%	31.44%	-17.63%	-13.26%	-	-
Horiz. %	54.13%	40.56%	71.45%	93.92%	71.45%	86.74%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/10/23	25/10/22	26/10/21	27/10/20	29/10/19	30/10/18	31/10/17	-
Price	1.40	1.06	2.15	2.92	2.20	2.27	6.59	-
P/RPS	7.09	3.90	6.86	8.92	7.02	4.62	7.01	0.18%
YoY %	81.79%	-43.15%	-23.09%	27.07%	51.95%	-34.09%	-	-
Horiz. %	101.14%	55.63%	97.86%	127.25%	100.14%	65.91%	100.00%	-
P/EPS	35.33	15.93	30.79	43.19	36.59	23.60	53.66	-6.72%
YoY %	121.78%	-48.26%	-28.71%	18.04%	55.04%	-56.02%	-	-
Horiz. %	65.84%	29.69%	57.38%	80.49%	68.19%	43.98%	100.00%	-
EY	2.83	6.28	3.25	2.32	2.73	4.24	1.86	7.24%
YoY %	-54.94%	93.23%	40.09%	-15.02%	-35.61%	127.96%	-	-
Horiz. %	152.15%	337.63%	174.73%	124.73%	146.77%	227.96%	100.00%	-
DY	2.86	6.29	3.10	2.28	3.03	1.76	3.24	-2.05%
YoY %	-54.53%	102.90%	35.96%	-24.75%	72.16%	-45.68%	-	-
Horiz. %	88.27%	194.14%	95.68%	70.37%	93.52%	54.32%	100.00%	-
P/NAPS	3.11	2.36	4.78	6.64	4.89	5.04	6.86	-12.34%
YoY %	31.78%	-50.63%	-28.01%	35.79%	-2.98%	-26.53%	-	-
Horiz. %	45.34%	34.40%	69.68%	96.79%	71.28%	73.47%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:20:00

ADX

10 Mins

SELL

2024-05-17 14:40:00

ADX

5 Mins

SELL

2024-05-17 14:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-17 14:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 14:35:00

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 >

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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