[GTRONIC] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Apr-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 4.78%

YoY- 21.61%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Annualized Quarter Result
Revenue	345,944	199,328	234,964	354,780	333,688	309,900	227,176	7.25%
YoY %	73.56%	-15.17%	-33.77%	6.32%	7.68%	36.41%	-	-
Horiz. %	152.28%	87.74%	103.43%	156.17%	146.89%	136.41%	100.00%	-
PBT	66,972	24,752	22,876	81,452	68,184	49,368	29,580	14.58%
YoY %	170.57%	8.20%	-71.91%	19.46%	38.11%	66.90%	-	-
Horiz. %	226.41%	83.68%	77.34%	275.36%	230.51%	166.90%	100.00%	-
Tax	-6,220	-6,084	-8,160	-12,856	-11,776	-8,588	-4,796	4.42%
YoY %	-2.24%	25.44%	36.53%	-9.17%	-37.12%	-79.07%	-	-
Horiz. %	129.69%	126.86%	170.14%	268.06%	245.54%	179.07%	100.00%	-
NP	60,752	18,668	14,716	68,596	56,408	40,780	24,784	16.10%
YoY %	225.43%	26.86%	-78.55%	21.61%	38.32%	64.54%	-	-
Horiz. %	245.13%	75.32%	59.38%	276.78%	227.60%	164.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,752	18,668	14,716	68,596	56,408	40,780	24,784	16.10%
YoY %	225.43%	26.86%	-78.55%	21.61%	38.32%	64.54%	-	-
Horiz. %	245.13%	75.32%	59.38%	276.78%	227.60%	164.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.29%	24.58%	35.67%	15.78%	17.27%	17.40%	16.21%	-
YoY %	-62.21%	-31.09%	126.05%	-8.63%	-0.75%	7.34%	-	-
Horiz. %	57.31%	151.63%	220.05%	97.35%	106.54%	107.34%	100.00%	-
Total Cost	285,192	180,660	220,248	286,184	277,280	269,120	202,392	5.87%
YoY %	57.86%	-17.97%	-23.04%	3.21%	3.03%	32.97%	-	-
Horiz. %	140.91%	89.26%	108.82%	141.40%	137.00%	132.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,843	257,392	275,222	281,131	271,407	259,658	246,767	2.11%
YoY %	8.72%	-6.48%	-2.10%	3.58%	4.52%	5.22%	-	-
Horiz. %	113.40%	104.31%	111.53%	113.93%	109.99%	105.22%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	-	56,569	157,270	146,188	123,112	54,664	21,458	-
YoY %	-	-64.03%	7.58%	18.74%	125.22%	154.75%	-	-
Horiz. %	-	263.63%	732.92%	681.28%	573.73%	254.75%	100.00%	-
Div Payout %	-	303.03%	1,068.70%	213.11%	218.25%	134.05%	86.58%	-
YoY %	-	-71.64%	401.48%	-2.36%	62.81%	54.83%	-	-
Horiz. %	-	350.00%	1,234.35%	246.14%	252.08%	154.83%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	279,843	257,392	275,222	281,131	271,407	259,658	246,767	2.11%
YoY %	8.72%	-6.48%	-2.10%	3.58%	4.52%	5.22%	-	-
Horiz. %	113.40%	104.31%	111.53%	113.93%	109.99%	105.22%	100.00%	-
NOSH	285,612	282,848	280,839	281,131	279,801	273,324	268,225	1.05%
YoY %	0.98%	0.72%	-0.10%	0.48%	2.37%	1.90%	-	-
Horiz. %	106.48%	105.45%	104.70%	104.81%	104.32%	101.90%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	17.56%	9.37%	6.26%	19.33%	16.90%	13.16%	10.91%	-
YoY %	87.41%	49.68%	-67.62%	14.38%	28.42%	20.62%	-	-
Horiz. %	160.95%	85.88%	57.38%	177.18%	154.90%	120.62%	100.00%	-
ROE	21.71%	7.25%	5.35%	24.40%	20.78%	15.71%	10.04%	-
YoY %	199.45%	35.51%	-78.07%	17.42%	32.27%	56.47%	-	-
Horiz. %	216.24%	72.21%	53.29%	243.03%	206.97%	156.47%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	121.15	70.47	83.66	126.20	119.26	113.38	84.70	6.14%
YoY %	71.92%	-15.77%	-33.71%	5.82%	5.19%	33.86%	-	-
Horiz. %	143.03%	83.20%	98.77%	149.00%	140.80%	133.86%	100.00%	-
EPS	21.28	6.60	5.24	24.40	20.16	14.92	9.24	14.90%
YoY %	222.42%	25.95%	-78.52%	21.03%	35.12%	61.47%	-	-
Horiz. %	230.30%	71.43%	56.71%	264.07%	218.18%	161.47%	100.00%	-
DPS	0.00	20.00	56.00	52.00	44.00	20.00	8.00	-
YoY %	0.00%	-64.29%	7.69%	18.18%	120.00%	150.00%	-	-
Horiz. %	0.00%	250.00%	700.00%	650.00%	550.00%	250.00%	100.00%	-
NAPS	0.98	0.91	0.98	1.00	0.97	0.95	0.92	1.05%
YoY %	7.69%	-7.14%	-2.00%	3.09%	2.11%	3.26%	-	-
Horiz. %	106.52%	98.91%	106.52%	108.70%	105.43%	103.26%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 281,131
RPS	51.22	29.51	34.79	52.53	49.41	45.89	33.64	7.25%
YoY %	73.57%	-15.18%	-33.77%	6.31%	7.67%	36.41%	-	-
Horiz. %	152.26%	87.72%	103.42%	156.15%	146.88%	136.41%	100.00%	-
EPS	9.00	2.76	2.18	10.16	8.35	6.04	3.67	16.11%
YoY %	226.09%	26.61%	-78.54%	21.68%	38.25%	64.58%	-	-
Horiz. %	245.23%	75.20%	59.40%	276.84%	227.52%	164.58%	100.00%	-
DPS	0.00	8.38	23.29	21.65	18.23	8.09	3.18	-
YoY %	0.00%	-64.02%	7.58%	18.76%	125.34%	154.40%	-	-
Horiz. %	0.00%	263.52%	732.39%	680.82%	573.27%	254.40%	100.00%	-
NAPS	0.4143	0.3811	0.4075	0.4163	0.4019	0.3845	0.3654	2.11%
YoY %	8.71%	-6.48%	-2.11%	3.58%	4.53%	5.23%	-	-
Horiz. %	113.38%	104.30%	111.52%	113.93%	109.99%	105.23%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	4.06	5.16	5.41	5.26	3.44	1.76	1.11	-
P/RPS	3.35	7.32	6.47	4.17	2.88	1.55	1.31	16.93%
YoY %	-54.23%	13.14%	55.16%	44.79%	85.81%	18.32%	-	-
Horiz. %	255.73%	558.78%	493.89%	318.32%	219.85%	118.32%	100.00%	-
P/EPS	19.08	78.18	103.24	21.56	17.06	11.80	12.01	8.01%
YoY %	-75.59%	-24.27%	378.85%	26.38%	44.58%	-1.75%	-	-
Horiz. %	158.87%	650.96%	859.62%	179.52%	142.05%	98.25%	100.00%	-
EY	5.24	1.28	0.97	4.64	5.86	8.48	8.32	-7.41%
YoY %	309.38%	31.96%	-79.09%	-20.82%	-30.90%	1.92%	-	-
Horiz. %	62.98%	15.38%	11.66%	55.77%	70.43%	101.92%	100.00%	-
DY	0.00	3.88	10.35	9.89	12.79	11.36	7.21	-
YoY %	0.00%	-62.51%	4.65%	-22.67%	12.59%	57.56%	-	-
Horiz. %	0.00%	53.81%	143.55%	137.17%	177.39%	157.56%	100.00%	-
P/NAPS	4.14	5.67	5.52	5.26	3.55	1.85	1.21	22.74%
YoY %	-26.98%	2.72%	4.94%	48.17%	91.89%	52.89%	-	-
Horiz. %	342.15%	468.60%	456.20%	434.71%	293.39%	152.89%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/04/18	25/04/17	26/04/16	28/04/15	29/04/14	30/04/13	24/04/12	-
Price	3.95	5.25	3.89	6.09	3.58	1.82	1.17	-
P/RPS	3.26	7.45	4.65	4.83	3.00	1.61	1.38	15.39%
YoY %	-56.24%	60.22%	-3.73%	61.00%	86.34%	16.67%	-	-
Horiz. %	236.23%	539.86%	336.96%	350.00%	217.39%	116.67%	100.00%	-
P/EPS	18.57	79.55	74.24	24.96	17.76	12.20	12.66	6.59%
YoY %	-76.66%	7.15%	197.44%	40.54%	45.57%	-3.63%	-	-
Horiz. %	146.68%	628.36%	586.41%	197.16%	140.28%	96.37%	100.00%	-
EY	5.39	1.26	1.35	4.01	5.63	8.20	7.90	-6.17%
YoY %	327.78%	-6.67%	-66.33%	-28.77%	-31.34%	3.80%	-	-
Horiz. %	68.23%	15.95%	17.09%	50.76%	71.27%	103.80%	100.00%	-
DY	0.00	3.81	14.40	8.54	12.29	10.99	6.84	-
YoY %	0.00%	-73.54%	68.62%	-30.51%	11.83%	60.67%	-	-
Horiz. %	0.00%	55.70%	210.53%	124.85%	179.68%	160.67%	100.00%	-
P/NAPS	4.03	5.77	3.97	6.09	3.69	1.92	1.27	21.21%
YoY %	-30.16%	45.34%	-34.81%	65.04%	92.19%	51.18%	-	-
Horiz. %	317.32%	454.33%	312.60%	479.53%	290.55%	151.18%	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