[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Oct-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 96.23%

YoY- 84.36%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	157,462	164,374	157,360	245,717	199,768	168,612	266,432	-8.38%
YoY %	-4.21%	4.46%	-35.96%	23.00%	18.48%	-36.71%	-	-
Horiz. %	59.10%	61.69%	59.06%	92.23%	74.98%	63.29%	100.00%	-
PBT	37,515	34,860	32,045	52,550	30,717	24,735	63,306	-8.34%
YoY %	7.62%	8.78%	-39.02%	71.08%	24.18%	-60.93%	-	-
Horiz. %	59.26%	55.07%	50.62%	83.01%	48.52%	39.07%	100.00%	-
Tax	-2,458	-915	-1,868	-4,417	-4,609	-5,381	-7,734	-17.37%
YoY %	-168.63%	51.02%	57.71%	4.17%	14.35%	30.42%	-	-
Horiz. %	31.78%	11.83%	24.15%	57.11%	59.59%	69.58%	100.00%	-
NP	35,057	33,945	30,177	48,133	26,108	19,354	55,572	-7.38%
YoY %	3.28%	12.49%	-37.30%	84.36%	34.90%	-65.17%	-	-
Horiz. %	63.08%	61.08%	54.30%	86.61%	46.98%	34.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,057	33,945	30,177	48,133	26,108	19,354	60,075	-8.57%
YoY %	3.28%	12.49%	-37.30%	84.36%	34.90%	-67.78%	-	-
Horiz. %	58.36%	56.50%	50.23%	80.12%	43.46%	32.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.55%	2.62%	5.83%	8.41%	15.00%	21.75%	12.22%	-
YoY %	150.00%	-55.06%	-30.68%	-43.93%	-31.03%	77.99%	-	-
Horiz. %	53.60%	21.44%	47.71%	68.82%	122.75%	177.99%	100.00%	-
Total Cost	122,405	130,429	127,183	197,584	173,660	149,258	210,860	-8.65%
YoY %	-6.15%	2.55%	-35.63%	13.78%	16.35%	-29.21%	-	-
Horiz. %	58.05%	61.86%	60.32%	93.70%	82.36%	70.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,250	294,555	301,111	300,194	272,135	281,717	337,465	-1.87%
YoY %	2.27%	-2.18%	0.31%	10.31%	-3.40%	-16.52%	-	-
Horiz. %	89.27%	87.28%	89.23%	88.96%	80.64%	83.48%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	33,472	33,472	33,456	20,012	45,355	64,795	69,925	-11.54%
YoY %	0.00%	0.05%	67.18%	-55.88%	-30.00%	-7.34%	-	-
Horiz. %	47.87%	47.87%	47.85%	28.62%	64.86%	92.66%	100.00%	-
Div Payout %	95.48%	98.61%	110.87%	41.58%	173.72%	334.79%	116.40%	-
YoY %	-3.17%	-11.06%	166.64%	-76.06%	-48.11%	187.62%	-	-
Horiz. %	82.03%	84.72%	95.25%	35.72%	149.24%	287.62%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	301,250	294,555	301,111	300,194	272,135	281,717	337,465	-1.87%
YoY %	2.27%	-2.18%	0.31%	10.31%	-3.40%	-16.52%	-	-
Horiz. %	89.27%	87.28%	89.23%	88.96%	80.64%	83.48%	100.00%	-
NOSH	669,444	669,444	669,444	668,871	283,474	281,717	304,023	14.04%
YoY %	0.00%	0.00%	0.09%	135.95%	0.62%	-7.34%	-	-
Horiz. %	220.20%	220.20%	220.20%	220.01%	93.24%	92.66%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	22.26%	20.65%	19.18%	19.59%	13.07%	11.48%	20.86%	-
YoY %	7.80%	7.66%	-2.09%	49.89%	13.85%	-44.97%	-	-
Horiz. %	106.71%	98.99%	91.95%	93.91%	62.66%	55.03%	100.00%	-
ROE	11.64%	11.52%	10.02%	16.03%	9.59%	6.87%	17.80%	-
YoY %	1.04%	14.97%	-37.49%	67.15%	39.59%	-61.40%	-	-
Horiz. %	65.39%	64.72%	56.29%	90.06%	53.88%	38.60%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	23.52	24.55	23.52	36.83	70.47	59.85	87.64	-19.67%
YoY %	-4.20%	4.38%	-36.14%	-47.74%	17.74%	-31.71%	-	-
Horiz. %	26.84%	28.01%	26.84%	42.02%	80.41%	68.29%	100.00%	-
EPS	5.24	5.07	4.51	7.22	9.21	6.87	19.76	-19.83%
YoY %	3.35%	12.42%	-37.53%	-21.61%	34.06%	-65.23%	-	-
Horiz. %	26.52%	25.66%	22.82%	36.54%	46.61%	34.77%	100.00%	-
DPS	5.00	5.00	5.00	3.00	16.00	23.00	23.00	-22.43%
YoY %	0.00%	0.00%	66.67%	-81.25%	-30.43%	0.00%	-	-
Horiz. %	21.74%	21.74%	21.74%	13.04%	69.57%	100.00%	100.00%	-
NAPS	0.45	0.44	0.45	0.45	0.96	1.00	1.11	-13.95%
YoY %	2.27%	-2.22%	0.00%	-53.12%	-4.00%	-9.91%	-	-
Horiz. %	40.54%	39.64%	40.54%	40.54%	86.49%	90.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 668,871
RPS	23.33	24.36	23.32	36.41	29.60	24.99	39.48	-8.38%
YoY %	-4.23%	4.46%	-35.95%	23.01%	18.45%	-36.70%	-	-
Horiz. %	59.09%	61.70%	59.07%	92.22%	74.97%	63.30%	100.00%	-
EPS	5.20	5.03	4.47	7.13	3.87	2.87	8.90	-8.55%
YoY %	3.38%	12.53%	-37.31%	84.24%	34.84%	-67.75%	-	-
Horiz. %	58.43%	56.52%	50.22%	80.11%	43.48%	32.25%	100.00%	-
DPS	4.96	4.96	4.96	2.97	6.72	9.60	10.36	-11.54%
YoY %	0.00%	0.00%	67.00%	-55.80%	-30.00%	-7.34%	-	-
Horiz. %	47.88%	47.88%	47.88%	28.67%	64.86%	92.66%	100.00%	-
NAPS	0.4464	0.4365	0.4462	0.4449	0.4033	0.4175	0.5001	-1.87%
YoY %	2.27%	-2.17%	0.29%	10.31%	-3.40%	-16.52%	-	-
Horiz. %	89.26%	87.28%	89.22%	88.96%	80.64%	83.48%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	2.06	2.65	2.06	2.50	6.15	3.65	6.25	-
P/RPS	8.76	10.79	8.76	6.79	8.73	6.10	7.13	3.48%
YoY %	-18.81%	23.17%	29.01%	-22.22%	43.11%	-14.45%	-	-
Horiz. %	122.86%	151.33%	122.86%	95.23%	122.44%	85.55%	100.00%	-
P/EPS	39.34	52.26	45.68	34.65	66.78	53.13	31.63	3.69%
YoY %	-24.72%	14.40%	31.83%	-48.11%	25.69%	67.97%	-	-
Horiz. %	124.38%	165.22%	144.42%	109.55%	211.13%	167.97%	100.00%	-
EY	2.54	1.91	2.19	2.89	1.50	1.88	3.16	-3.57%
YoY %	32.98%	-12.79%	-24.22%	92.67%	-20.21%	-40.51%	-	-
Horiz. %	80.38%	60.44%	69.30%	91.46%	47.47%	59.49%	100.00%	-
DY	2.43	1.89	2.43	1.20	2.60	6.30	3.68	-6.67%
YoY %	28.57%	-22.22%	102.50%	-53.85%	-58.73%	71.20%	-	-
Horiz. %	66.03%	51.36%	66.03%	32.61%	70.65%	171.20%	100.00%	-
P/NAPS	4.58	6.02	4.58	5.56	6.41	3.65	5.63	-3.37%
YoY %	-23.92%	31.44%	-17.63%	-13.26%	75.62%	-35.17%	-	-
Horiz. %	81.35%	106.93%	81.35%	98.76%	113.85%	64.83%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/10/21	27/10/20	29/10/19	30/10/18	31/10/17	25/10/16	27/10/15	-
Price	2.15	2.92	2.20	2.27	6.59	3.56	6.11	-
P/RPS	9.14	11.89	9.35	6.16	9.35	5.95	6.97	4.61%
YoY %	-23.13%	27.17%	51.79%	-34.12%	57.14%	-14.63%	-	-
Horiz. %	131.13%	170.59%	134.15%	88.38%	134.15%	85.37%	100.00%	-
P/EPS	41.06	57.59	48.78	31.46	71.55	51.82	30.92	4.83%
YoY %	-28.70%	18.06%	55.05%	-56.03%	38.07%	67.59%	-	-
Horiz. %	132.79%	186.25%	157.76%	101.75%	231.40%	167.59%	100.00%	-
EY	2.44	1.74	2.05	3.18	1.40	1.93	3.23	-4.56%
YoY %	40.23%	-15.12%	-35.53%	127.14%	-27.46%	-40.25%	-	-
Horiz. %	75.54%	53.87%	63.47%	98.45%	43.34%	59.75%	100.00%	-
DY	2.33	1.71	2.27	1.32	2.43	6.46	3.76	-7.65%
YoY %	36.26%	-24.67%	71.97%	-45.68%	-62.38%	71.81%	-	-
Horiz. %	61.97%	45.48%	60.37%	35.11%	64.63%	171.81%	100.00%	-
P/NAPS	4.78	6.64	4.89	5.04	6.86	3.56	5.50	-2.30%
YoY %	-28.01%	35.79%	-2.98%	-26.53%	92.70%	-35.27%	-	-
Horiz. %	86.91%	120.73%	88.91%	91.64%	124.73%	64.73%	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