[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 104.57%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 158,013 112,754 116,150 177,725 174,041 163,235 126,107 3.82%
PBT 27,608 14,655 14,296 41,135 37,822 28,863 19,493 5.96%
Tax -3,079 -2,926 -4,095 -6,053 -6,424 -4,530 -3,583 -2.49%
NP 24,529 11,729 10,201 35,082 31,398 24,333 15,910 7.47%
-
NP to SH 24,529 11,729 10,201 35,082 31,398 24,333 15,910 7.47%
-
Tax Rate 11.15% 19.97% 28.64% 14.71% 16.98% 15.69% 18.38% -
Total Cost 133,484 101,025 105,949 142,643 142,643 138,902 110,197 3.24%
-
Net Worth 293,334 268,495 284,613 300,783 291,552 274,638 257,999 2.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 20,000 28,262 39,451 36,543 30,837 13,731 5,374 24.47%
Div Payout % 81.54% 240.96% 386.74% 104.17% 98.21% 56.43% 33.78% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 293,334 268,495 284,613 300,783 291,552 274,638 257,999 2.16%
NOSH 667,007 282,626 281,795 281,105 280,339 274,638 268,749 16.35%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.52% 10.40% 8.78% 19.74% 18.04% 14.91% 12.62% -
ROE 8.36% 4.37% 3.58% 11.66% 10.77% 8.86% 6.17% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.70 39.90 41.22 63.22 62.08 59.44 46.92 -10.75%
EPS 3.68 4.15 3.62 12.48 11.20 8.86 5.92 -7.61%
DPS 3.00 10.00 14.00 13.00 11.00 5.00 2.00 6.98%
NAPS 0.44 0.95 1.01 1.07 1.04 1.00 0.96 -12.18%
Adjusted Per Share Value based on latest NOSH - 281,081
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.40 16.69 17.20 26.31 25.77 24.17 18.67 3.83%
EPS 3.63 1.74 1.51 5.19 4.65 3.60 2.36 7.43%
DPS 2.96 4.18 5.84 5.41 4.57 2.03 0.80 24.35%
NAPS 0.4343 0.3975 0.4214 0.4454 0.4317 0.4066 0.382 2.16%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.21 6.09 3.33 5.95 4.23 2.17 1.19 -
P/RPS 9.32 15.27 8.08 9.41 6.81 3.65 2.54 24.18%
P/EPS 60.07 146.75 91.99 47.68 37.77 24.49 20.10 20.00%
EY 1.66 0.68 1.09 2.10 2.65 4.08 4.97 -16.69%
DY 1.36 1.64 4.20 2.18 2.60 2.30 1.68 -3.45%
P/NAPS 5.02 6.41 3.30 5.56 4.07 2.17 1.24 26.23%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/07/18 25/07/17 26/07/16 28/07/15 05/08/14 30/07/13 24/07/12 -
Price 2.50 6.17 3.27 6.10 4.65 2.60 1.39 -
P/RPS 10.55 15.47 7.93 9.65 7.49 4.37 2.96 23.58%
P/EPS 67.95 148.67 90.33 48.88 41.52 29.35 23.48 19.36%
EY 1.47 0.67 1.11 2.05 2.41 3.41 4.26 -16.24%
DY 1.20 1.62 4.28 2.13 2.37 1.92 1.44 -2.99%
P/NAPS 5.68 6.49 3.24 5.70 4.47 2.60 1.45 25.54%

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