[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

31-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 61.5%

YoY- 109.13%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	101,798	98,832	91,096	158,013	112,754	116,150	177,725	-8.86%
YoY %	3.00%	8.49%	-42.35%	40.14%	-2.92%	-34.65%	-	-
Horiz. %	57.28%	55.61%	51.26%	88.91%	63.44%	65.35%	100.00%	-
PBT	20,365	16,727	12,805	27,608	14,655	14,296	41,135	-11.04%
YoY %	21.75%	30.63%	-53.62%	88.39%	2.51%	-65.25%	-	-
Horiz. %	49.51%	40.66%	31.13%	67.12%	35.63%	34.75%	100.00%	-
Tax	-1,577	-816	-1,572	-3,079	-2,926	-4,095	-6,053	-20.06%
YoY %	-93.26%	48.09%	48.94%	-5.23%	28.55%	32.35%	-	-
Horiz. %	26.05%	13.48%	25.97%	50.87%	48.34%	67.65%	100.00%	-
NP	18,788	15,911	11,233	24,529	11,729	10,201	35,082	-9.87%
YoY %	18.08%	41.65%	-54.21%	109.13%	14.98%	-70.92%	-	-
Horiz. %	53.55%	45.35%	32.02%	69.92%	33.43%	29.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,788	15,911	11,233	24,529	11,729	10,201	35,082	-9.87%
YoY %	18.08%	41.65%	-54.21%	109.13%	14.98%	-70.92%	-	-
Horiz. %	53.55%	45.35%	32.02%	69.92%	33.43%	29.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.74%	4.88%	12.28%	11.15%	19.97%	28.64%	14.71%	-
YoY %	58.61%	-60.26%	10.13%	-44.17%	-30.27%	94.70%	-	-
Horiz. %	52.62%	33.17%	83.48%	75.80%	135.76%	194.70%	100.00%	-
Total Cost	83,010	82,921	79,863	133,484	101,025	105,949	142,643	-8.62%
YoY %	0.11%	3.83%	-40.17%	32.13%	-4.65%	-25.72%	-	-
Horiz. %	58.19%	58.13%	55.99%	93.58%	70.82%	74.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,555	294,555	294,397	293,334	268,495	284,613	300,783	-0.34%
YoY %	0.00%	0.05%	0.36%	9.25%	-5.66%	-5.38%	-	-
Horiz. %	97.93%	97.93%	97.88%	97.52%	89.27%	94.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	33,472	33,472	33,454	20,000	28,262	39,451	36,543	-1.45%
YoY %	0.00%	0.05%	67.27%	-29.23%	-28.36%	7.96%	-	-
Horiz. %	91.60%	91.60%	91.55%	54.73%	77.34%	107.96%	100.00%	-
Div Payout %	178.16%	210.37%	297.82%	81.54%	240.96%	386.74%	104.17%	-
YoY %	-15.31%	-29.36%	265.24%	-66.16%	-37.69%	271.26%	-	-
Horiz. %	171.03%	201.95%	285.90%	78.28%	231.31%	371.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	294,555	294,555	294,397	293,334	268,495	284,613	300,783	-0.34%
YoY %	0.00%	0.05%	0.36%	9.25%	-5.66%	-5.38%	-	-
Horiz. %	97.93%	97.93%	97.88%	97.52%	89.27%	94.62%	100.00%	-
NOSH	669,444	669,444	669,122	667,007	282,626	281,795	281,105	15.54%
YoY %	0.00%	0.05%	0.32%	136.00%	0.29%	0.25%	-	-
Horiz. %	238.15%	238.15%	238.03%	237.28%	100.54%	100.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	18.46%	16.10%	12.33%	15.52%	10.40%	8.78%	19.74%	-
YoY %	14.66%	30.58%	-20.55%	49.23%	18.45%	-55.52%	-	-
Horiz. %	93.52%	81.56%	62.46%	78.62%	52.68%	44.48%	100.00%	-
ROE	6.38%	5.40%	3.82%	8.36%	4.37%	3.58%	11.66%	-
YoY %	18.15%	41.36%	-54.31%	91.30%	22.07%	-69.30%	-	-
Horiz. %	54.72%	46.31%	32.76%	71.70%	37.48%	30.70%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	15.21	14.76	13.62	23.70	39.90	41.22	63.22	-21.11%
YoY %	3.05%	8.37%	-42.53%	-40.60%	-3.20%	-34.80%	-	-
Horiz. %	24.06%	23.35%	21.54%	37.49%	63.11%	65.20%	100.00%	-
EPS	2.81	2.38	1.68	3.68	4.15	3.62	12.48	-21.98%
YoY %	18.07%	41.67%	-54.35%	-11.33%	14.64%	-70.99%	-	-
Horiz. %	22.52%	19.07%	13.46%	29.49%	33.25%	29.01%	100.00%	-
DPS	5.00	5.00	5.00	3.00	10.00	14.00	13.00	-14.70%
YoY %	0.00%	0.00%	66.67%	-70.00%	-28.57%	7.69%	-	-
Horiz. %	38.46%	38.46%	38.46%	23.08%	76.92%	107.69%	100.00%	-
NAPS	0.44	0.44	0.44	0.44	0.95	1.01	1.07	-13.75%
YoY %	0.00%	0.00%	0.00%	-53.68%	-5.94%	-5.61%	-	-
Horiz. %	41.12%	41.12%	41.12%	41.12%	88.79%	94.39%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 667,007
RPS	15.09	14.65	13.50	23.42	16.71	17.21	26.34	-8.85%
YoY %	3.00%	8.52%	-42.36%	40.16%	-2.91%	-34.66%	-	-
Horiz. %	57.29%	55.62%	51.25%	88.91%	63.44%	65.34%	100.00%	-
EPS	2.78	2.36	1.66	3.63	1.74	1.51	5.20	-9.90%
YoY %	17.80%	42.17%	-54.27%	108.62%	15.23%	-70.96%	-	-
Horiz. %	53.46%	45.38%	31.92%	69.81%	33.46%	29.04%	100.00%	-
DPS	4.96	4.96	4.96	2.96	4.19	5.85	5.42	-1.46%
YoY %	0.00%	0.00%	67.57%	-29.36%	-28.38%	7.93%	-	-
Horiz. %	91.51%	91.51%	91.51%	54.61%	77.31%	107.93%	100.00%	-
NAPS	0.4365	0.4365	0.4363	0.4347	0.3979	0.4218	0.4457	-0.34%
YoY %	0.00%	0.05%	0.37%	9.25%	-5.67%	-5.36%	-	-
Horiz. %	97.94%	97.94%	97.89%	97.53%	89.28%	94.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.30	2.14	1.67	2.21	6.09	3.33	5.95	-
P/RPS	15.13	14.50	12.27	9.32	15.27	8.08	9.41	8.22%
YoY %	4.34%	18.17%	31.65%	-38.97%	88.99%	-14.13%	-	-
Horiz. %	160.79%	154.09%	130.39%	99.04%	162.27%	85.87%	100.00%	-
P/EPS	81.95	90.04	99.47	60.07	146.75	91.99	47.68	9.43%
YoY %	-8.98%	-9.48%	65.59%	-59.07%	59.53%	92.93%	-	-
Horiz. %	171.88%	188.84%	208.62%	125.99%	307.78%	192.93%	100.00%	-
EY	1.22	1.11	1.01	1.66	0.68	1.09	2.10	-8.64%
YoY %	9.91%	9.90%	-39.16%	144.12%	-37.61%	-48.10%	-	-
Horiz. %	58.10%	52.86%	48.10%	79.05%	32.38%	51.90%	100.00%	-
DY	2.17	2.34	2.99	1.36	1.64	4.20	2.18	-0.07%
YoY %	-7.26%	-21.74%	119.85%	-17.07%	-60.95%	92.66%	-	-
Horiz. %	99.54%	107.34%	137.16%	62.39%	75.23%	192.66%	100.00%	-
P/NAPS	5.23	4.86	3.80	5.02	6.41	3.30	5.56	-1.01%
YoY %	7.61%	27.89%	-24.30%	-21.68%	94.24%	-40.65%	-	-
Horiz. %	94.06%	87.41%	68.35%	90.29%	115.29%	59.35%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/07/21	28/07/20	31/07/19	31/07/18	25/07/17	26/07/16	28/07/15	-
Price	2.27	2.37	1.78	2.50	6.17	3.27	6.10	-
P/RPS	14.93	16.05	13.07	10.55	15.47	7.93	9.65	7.53%
YoY %	-6.98%	22.80%	23.89%	-31.80%	95.08%	-17.82%	-	-
Horiz. %	154.72%	166.32%	135.44%	109.33%	160.31%	82.18%	100.00%	-
P/EPS	80.88	99.72	106.02	67.95	148.67	90.33	48.88	8.74%
YoY %	-18.89%	-5.94%	56.03%	-54.29%	64.59%	84.80%	-	-
Horiz. %	165.47%	204.01%	216.90%	139.01%	304.15%	184.80%	100.00%	-
EY	1.24	1.00	0.94	1.47	0.67	1.11	2.05	-8.03%
YoY %	24.00%	6.38%	-36.05%	119.40%	-39.64%	-45.85%	-	-
Horiz. %	60.49%	48.78%	45.85%	71.71%	32.68%	54.15%	100.00%	-
DY	2.20	2.11	2.81	1.20	1.62	4.28	2.13	0.53%
YoY %	4.27%	-24.91%	134.17%	-25.93%	-62.15%	100.94%	-	-
Horiz. %	103.29%	99.06%	131.92%	56.34%	76.06%	200.94%	100.00%	-
P/NAPS	5.16	5.39	4.05	5.68	6.49	3.24	5.70	-1.64%
YoY %	-4.27%	33.09%	-28.70%	-12.48%	100.31%	-43.16%	-	-
Horiz. %	90.53%	94.56%	71.05%	99.65%	113.86%	56.84%	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