[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
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 227,523 216,316 327,956 304,558 215,346 343,656 355,044 -7.14%
PBT 51,996 46,038 74,785 55,873 33,448 81,594 76,217 -6.16%
Tax -1,192 -1,324 -4,668 -4,726 -7,727 -10,280 -11,818 -31.74%
NP 50,804 44,714 70,117 51,147 25,721 71,314 64,399 -3.87%
-
NP to SH 50,804 44,714 70,117 51,147 25,721 75,262 65,465 -4.13%
-
Tax Rate 2.29% 2.88% 6.24% 8.46% 23.10% 12.60% 15.51% -
Total Cost 176,719 171,602 257,839 253,411 189,625 272,342 290,645 -7.95%
-
Net Worth 294,555 294,465 300,406 281,126 264,816 314,829 283,530 0.63%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 50,208 50,193 40,054 45,434 64,795 68,311 61,759 -3.38%
Div Payout % 98.83% 112.25% 57.12% 88.83% 251.92% 90.77% 94.34% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 294,555 294,465 300,406 281,126 264,816 314,829 283,530 0.63%
NOSH 669,444 669,444 669,033 285,304 281,719 297,008 280,723 15.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.33% 20.67% 21.38% 16.79% 11.94% 20.75% 18.14% -
ROE 17.25% 15.18% 23.34% 18.19% 9.71% 23.91% 23.09% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 33.99 32.32 49.13 107.25 76.44 115.71 126.47 -19.65%
EPS 7.59 6.68 10.50 18.01 9.13 25.34 22.94 -16.82%
DPS 7.50 7.50 6.00 16.00 23.00 23.00 22.00 -16.40%
NAPS 0.44 0.44 0.45 0.99 0.94 1.06 1.01 -12.92%
Adjusted Per Share Value based on latest NOSH - 285,304
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 33.70 32.04 48.58 45.12 31.90 50.91 52.59 -7.14%
EPS 7.53 6.62 10.39 7.58 3.81 11.15 9.70 -4.12%
DPS 7.44 7.44 5.93 6.73 9.60 10.12 9.15 -3.38%
NAPS 0.4363 0.4362 0.445 0.4164 0.3923 0.4664 0.42 0.63%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
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%
P/EPS 35.58 34.87 16.66 36.64 38.12 25.65 18.44 11.56%
EY 2.81 2.87 6.00 2.73 2.62 3.90 5.42 -10.36%
DY 2.78 3.22 3.43 2.42 6.61 3.54 5.12 -9.66%
P/NAPS 6.14 5.30 3.89 6.67 3.70 6.13 4.26 6.27%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
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%
P/EPS 40.06 35.77 18.57 34.53 48.19 21.82 21.40 11.00%
EY 2.50 2.80 5.39 2.90 2.07 4.58 4.67 -9.88%
DY 2.47 3.14 3.08 2.57 5.23 4.16 4.41 -9.20%
P/NAPS 6.91 5.43 4.33 6.28 4.68 5.22 4.94 5.74%

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
Post a Comment