[GTRONIC] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 46.93%

YoY- 98.85%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	227,523	216,316	327,956	304,558	215,346	343,656	355,044	-7.14%
YoY %	5.18%	-34.04%	7.68%	41.43%	-37.34%	-3.21%	-	-
Horiz. %	64.08%	60.93%	92.37%	85.78%	60.65%	96.79%	100.00%	-
PBT	51,996	46,038	74,785	55,873	33,448	81,594	76,217	-6.16%
YoY %	12.94%	-38.44%	33.85%	67.04%	-59.01%	7.05%	-	-
Horiz. %	68.22%	60.40%	98.12%	73.31%	43.89%	107.05%	100.00%	-
Tax	-1,192	-1,324	-4,668	-4,726	-7,727	-10,280	-11,818	-31.74%
YoY %	9.97%	71.64%	1.23%	38.84%	24.83%	13.01%	-	-
Horiz. %	10.09%	11.20%	39.50%	39.99%	65.38%	86.99%	100.00%	-
NP	50,804	44,714	70,117	51,147	25,721	71,314	64,399	-3.87%
YoY %	13.62%	-36.23%	37.09%	98.85%	-63.93%	10.74%	-	-
Horiz. %	78.89%	69.43%	108.88%	79.42%	39.94%	110.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,804	44,714	70,117	51,147	25,721	75,262	65,465	-4.13%
YoY %	13.62%	-36.23%	37.09%	98.85%	-65.82%	14.97%	-	-
Horiz. %	77.60%	68.30%	107.11%	78.13%	39.29%	114.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.29%	2.88%	6.24%	8.46%	23.10%	12.60%	15.51%	-
YoY %	-20.49%	-53.85%	-26.24%	-63.38%	83.33%	-18.76%	-	-
Horiz. %	14.76%	18.57%	40.23%	54.55%	148.94%	81.24%	100.00%	-
Total Cost	176,719	171,602	257,839	253,411	189,625	272,342	290,645	-7.95%
YoY %	2.98%	-33.45%	1.75%	33.64%	-30.37%	-6.30%	-	-
Horiz. %	60.80%	59.04%	88.71%	87.19%	65.24%	93.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,555	294,465	300,406	281,126	264,816	314,829	283,530	0.63%
YoY %	0.03%	-1.98%	6.86%	6.16%	-15.89%	11.04%	-	-
Horiz. %	103.89%	103.86%	105.95%	99.15%	93.40%	111.04%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	50,208	50,193	40,054	45,434	64,795	68,311	61,759	-3.38%
YoY %	0.03%	25.31%	-11.84%	-29.88%	-5.15%	10.61%	-	-
Horiz. %	81.30%	81.27%	64.86%	73.57%	104.92%	110.61%	100.00%	-
Div Payout %	98.83%	112.25%	57.12%	88.83%	251.92%	90.77%	94.34%	-
YoY %	-11.96%	96.52%	-35.70%	-64.74%	177.54%	-3.78%	-	-
Horiz. %	104.76%	118.98%	60.55%	94.16%	267.03%	96.22%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	294,555	294,465	300,406	281,126	264,816	314,829	283,530	0.63%
YoY %	0.03%	-1.98%	6.86%	6.16%	-15.89%	11.04%	-	-
Horiz. %	103.89%	103.86%	105.95%	99.15%	93.40%	111.04%	100.00%	-
NOSH	669,444	669,444	669,033	285,304	281,719	297,008	280,723	15.57%
YoY %	0.00%	0.06%	134.50%	1.27%	-5.15%	5.80%	-	-
Horiz. %	238.47%	238.47%	238.32%	101.63%	100.35%	105.80%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	22.33%	20.67%	21.38%	16.79%	11.94%	20.75%	18.14%	-
YoY %	8.03%	-3.32%	27.34%	40.62%	-42.46%	14.39%	-	-
Horiz. %	123.10%	113.95%	117.86%	92.56%	65.82%	114.39%	100.00%	-
ROE	17.25%	15.18%	23.34%	18.19%	9.71%	23.91%	23.09%	-
YoY %	13.64%	-34.96%	28.31%	87.33%	-59.39%	3.55%	-	-
Horiz. %	74.71%	65.74%	101.08%	78.78%	42.05%	103.55%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	33.99	32.32	49.13	107.25	76.44	115.71	126.47	-19.65%
YoY %	5.17%	-34.22%	-54.19%	40.31%	-33.94%	-8.51%	-	-
Horiz. %	26.88%	25.56%	38.85%	84.80%	60.44%	91.49%	100.00%	-
EPS	7.59	6.68	10.50	18.01	9.13	25.34	22.94	-16.82%
YoY %	13.62%	-36.38%	-41.70%	97.26%	-63.97%	10.46%	-	-
Horiz. %	33.09%	29.12%	45.77%	78.51%	39.80%	110.46%	100.00%	-
DPS	7.50	7.50	6.00	16.00	23.00	23.00	22.00	-16.40%
YoY %	0.00%	25.00%	-62.50%	-30.43%	0.00%	4.55%	-	-
Horiz. %	34.09%	34.09%	27.27%	72.73%	104.55%	104.55%	100.00%	-
NAPS	0.44	0.44	0.45	0.99	0.94	1.06	1.01	-12.92%
YoY %	0.00%	-2.22%	-54.55%	5.32%	-11.32%	4.95%	-	-
Horiz. %	43.56%	43.56%	44.55%	98.02%	93.07%	104.95%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 285,304
RPS	33.72	32.06	48.60	45.13	31.91	50.93	52.61	-7.13%
YoY %	5.18%	-34.03%	7.69%	41.43%	-37.35%	-3.19%	-	-
Horiz. %	64.09%	60.94%	92.38%	85.78%	60.65%	96.81%	100.00%	-
EPS	7.53	6.63	10.39	7.58	3.81	11.15	9.70	-4.12%
YoY %	13.57%	-36.19%	37.07%	98.95%	-65.83%	14.95%	-	-
Horiz. %	77.63%	68.35%	107.11%	78.14%	39.28%	114.95%	100.00%	-
DPS	7.44	7.44	5.94	6.73	9.60	10.12	9.15	-3.38%
YoY %	0.00%	25.25%	-11.74%	-29.90%	-5.14%	10.60%	-	-
Horiz. %	81.31%	81.31%	64.92%	73.55%	104.92%	110.60%	100.00%	-
NAPS	0.4365	0.4364	0.4452	0.4166	0.3924	0.4665	0.4202	0.63%
YoY %	0.02%	-1.98%	6.87%	6.17%	-15.88%	11.02%	-	-
Horiz. %	103.88%	103.86%	105.95%	99.14%	93.38%	111.02%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	2.70	2.33	1.75	6.60	3.48	6.50	4.30	-
P/RPS	7.94	7.21	3.56	6.15	4.55	5.62	3.40	15.16%
YoY %	10.12%	102.53%	-42.11%	35.16%	-19.04%	65.29%	-	-
Horiz. %	233.53%	212.06%	104.71%	180.88%	133.82%	165.29%	100.00%	-
P/EPS	35.58	34.87	16.66	36.64	38.12	25.65	18.44	11.56%
YoY %	2.04%	109.30%	-54.53%	-3.88%	48.62%	39.10%	-	-
Horiz. %	192.95%	189.10%	90.35%	198.70%	206.72%	139.10%	100.00%	-
EY	2.81	2.87	6.00	2.73	2.62	3.90	5.42	-10.36%
YoY %	-2.09%	-52.17%	119.78%	4.20%	-32.82%	-28.04%	-	-
Horiz. %	51.85%	52.95%	110.70%	50.37%	48.34%	71.96%	100.00%	-
DY	2.78	3.22	3.43	2.42	6.61	3.54	5.12	-9.66%
YoY %	-13.66%	-6.12%	41.74%	-63.39%	86.72%	-30.86%	-	-
Horiz. %	54.30%	62.89%	66.99%	47.27%	129.10%	69.14%	100.00%	-
P/NAPS	6.14	5.30	3.89	6.67	3.70	6.13	4.26	6.27%
YoY %	15.85%	36.25%	-41.68%	80.27%	-39.64%	43.90%	-	-
Horiz. %	144.13%	124.41%	91.31%	156.57%	86.85%	143.90%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	24/02/20	25/02/19	27/02/18	23/02/17	23/02/16	24/02/15	-
Price	3.04	2.39	1.95	6.22	4.40	5.53	4.99	-
P/RPS	8.94	7.39	3.97	5.80	5.76	4.78	3.95	14.56%
YoY %	20.97%	86.15%	-31.55%	0.69%	20.50%	21.01%	-	-
Horiz. %	226.33%	187.09%	100.51%	146.84%	145.82%	121.01%	100.00%	-
P/EPS	40.06	35.77	18.57	34.53	48.19	21.82	21.40	11.00%
YoY %	11.99%	92.62%	-46.22%	-28.35%	120.85%	1.96%	-	-
Horiz. %	187.20%	167.15%	86.78%	161.36%	225.19%	101.96%	100.00%	-
EY	2.50	2.80	5.39	2.90	2.07	4.58	4.67	-9.88%
YoY %	-10.71%	-48.05%	85.86%	40.10%	-54.80%	-1.93%	-	-
Horiz. %	53.53%	59.96%	115.42%	62.10%	44.33%	98.07%	100.00%	-
DY	2.47	3.14	3.08	2.57	5.23	4.16	4.41	-9.20%
YoY %	-21.34%	1.95%	19.84%	-50.86%	25.72%	-5.67%	-	-
Horiz. %	56.01%	71.20%	69.84%	58.28%	118.59%	94.33%	100.00%	-
P/NAPS	6.91	5.43	4.33	6.28	4.68	5.22	4.94	5.74%
YoY %	27.26%	25.40%	-31.05%	34.19%	-10.34%	5.67%	-	-
Horiz. %	139.88%	109.92%	87.65%	127.13%	94.74%	105.67%	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