[GTRONIC] YoY 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- -38.5%

YoY- 32.27%

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
Quarter Result
Revenue	46,403	44,913	47,049	71,527	62,922	57,409	89,030	-10.28%
YoY %	3.32%	-4.54%	-34.22%	13.68%	9.60%	-35.52%	-	-
Horiz. %	52.12%	50.45%	52.85%	80.34%	70.68%	64.48%	100.00%	-
PBT	7,424	5,324	8,612	10,865	8,467	8,577	20,772	-15.74%
YoY %	39.44%	-38.18%	-20.74%	28.32%	-1.28%	-58.71%	-	-
Horiz. %	35.74%	25.63%	41.46%	52.31%	40.76%	41.29%	100.00%	-
Tax	-1,173	-301	-471	-1,524	-1,405	-2,055	-2,839	-13.68%
YoY %	-289.70%	36.09%	69.09%	-8.47%	31.63%	27.62%	-	-
Horiz. %	41.32%	10.60%	16.59%	53.68%	49.49%	72.38%	100.00%	-
NP	6,251	5,023	8,141	9,341	7,062	6,522	17,933	-16.09%
YoY %	24.45%	-38.30%	-12.85%	32.27%	8.28%	-63.63%	-	-
Horiz. %	34.86%	28.01%	45.40%	52.09%	39.38%	36.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,251	5,023	8,141	9,341	7,062	6,522	17,933	-16.09%
YoY %	24.45%	-38.30%	-12.85%	32.27%	8.28%	-63.63%	-	-
Horiz. %	34.86%	28.01%	45.40%	52.09%	39.38%	36.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.80%	5.65%	5.47%	14.03%	16.59%	23.96%	13.67%	-
YoY %	179.65%	3.29%	-61.01%	-15.43%	-30.76%	75.27%	-	-
Horiz. %	115.58%	41.33%	40.01%	102.63%	121.36%	175.27%	100.00%	-
Total Cost	40,152	39,890	38,908	62,186	55,860	50,887	71,097	-9.07%
YoY %	0.66%	2.52%	-37.43%	11.32%	9.77%	-28.43%	-	-
Horiz. %	56.47%	56.11%	54.73%	87.47%	78.57%	71.57%	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	268,355	285,161	300,757	-0.34%
YoY %	0.00%	0.05%	0.36%	9.31%	-5.89%	-5.19%	-	-
Horiz. %	97.94%	97.94%	97.89%	97.53%	89.23%	94.81%	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	13,388	13,388	13,381	20,000	14,124	-	-	-
YoY %	0.00%	0.05%	-33.09%	41.60%	0.00%	-	-	-
Horiz. %	94.79%	94.79%	94.74%	141.60%	100.00%	-	-	-
Div Payout %	214.19%	266.55%	164.37%	214.11%	200.00%	-	-	-
YoY %	-19.64%	62.16%	-23.23%	7.06%	0.00%	-	-	-
Horiz. %	107.10%	133.28%	82.19%	107.06%	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	268,355	285,161	300,757	-0.34%
YoY %	0.00%	0.05%	0.36%	9.31%	-5.89%	-5.19%	-	-
Horiz. %	97.94%	97.94%	97.89%	97.53%	89.23%	94.81%	100.00%	-
NOSH	669,444	669,444	669,122	667,007	282,480	282,337	281,081	15.54%
YoY %	0.00%	0.05%	0.32%	136.13%	0.05%	0.45%	-	-
Horiz. %	238.17%	238.17%	238.05%	237.30%	100.50%	100.45%	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	13.47%	11.18%	17.30%	13.06%	11.22%	11.36%	20.14%	-
YoY %	20.48%	-35.38%	32.47%	16.40%	-1.23%	-43.59%	-	-
Horiz. %	66.88%	55.51%	85.90%	64.85%	55.71%	56.41%	100.00%	-
ROE	2.12%	1.71%	2.77%	3.18%	2.63%	2.29%	5.96%	-
YoY %	23.98%	-38.27%	-12.89%	20.91%	14.85%	-61.58%	-	-
Horiz. %	35.57%	28.69%	46.48%	53.36%	44.13%	38.42%	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	6.93	6.71	7.03	10.73	22.27	20.33	31.67	-22.35%
YoY %	3.28%	-4.55%	-34.48%	-51.82%	9.54%	-35.81%	-	-
Horiz. %	21.88%	21.19%	22.20%	33.88%	70.32%	64.19%	100.00%	-
EPS	0.93	0.75	1.22	1.40	2.50	2.31	6.38	-27.43%
YoY %	24.00%	-38.52%	-12.86%	-44.00%	8.23%	-63.79%	-	-
Horiz. %	14.58%	11.76%	19.12%	21.94%	39.18%	36.21%	100.00%	-
DPS	2.00	2.00	2.00	3.00	5.00	0.00	0.00	-
YoY %	0.00%	0.00%	-33.33%	-40.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	40.00%	60.00%	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	6.88	6.66	6.97	10.60	9.32	8.51	13.19	-10.27%
YoY %	3.30%	-4.45%	-34.25%	13.73%	9.52%	-35.48%	-	-
Horiz. %	52.16%	50.49%	52.84%	80.36%	70.66%	64.52%	100.00%	-
EPS	0.93	0.74	1.21	1.38	1.05	0.97	2.66	-16.05%
YoY %	25.68%	-38.84%	-12.32%	31.43%	8.25%	-63.53%	-	-
Horiz. %	34.96%	27.82%	45.49%	51.88%	39.47%	36.47%	100.00%	-
DPS	1.98	1.98	1.98	2.96	2.09	0.00	0.00	-
YoY %	0.00%	0.00%	-33.11%	41.63%	0.00%	0.00%	-	-
Horiz. %	94.74%	94.74%	94.74%	141.63%	100.00%	-	-	-
NAPS	0.4365	0.4365	0.4363	0.4347	0.3977	0.4226	0.4457	-0.34%
YoY %	0.00%	0.05%	0.37%	9.30%	-5.89%	-5.18%	-	-
Horiz. %	97.94%	97.94%	97.89%	97.53%	89.23%	94.82%	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	33.18	31.90	23.75	20.60	27.34	16.38	18.79	9.93%
YoY %	4.01%	34.32%	15.29%	-24.65%	66.91%	-12.83%	-	-
Horiz. %	176.58%	169.77%	126.40%	109.63%	145.50%	87.17%	100.00%	-
P/EPS	246.32	285.21	137.25	157.73	243.60	144.16	93.26	17.55%
YoY %	-13.64%	107.80%	-12.98%	-35.25%	68.98%	54.58%	-	-
Horiz. %	264.12%	305.82%	147.17%	169.13%	261.21%	154.58%	100.00%	-
EY	0.41	0.35	0.73	0.63	0.41	0.69	1.07	-14.76%
YoY %	17.14%	-52.05%	15.87%	53.66%	-40.58%	-35.51%	-	-
Horiz. %	38.32%	32.71%	68.22%	58.88%	38.32%	64.49%	100.00%	-
DY	0.87	0.93	1.20	1.36	0.82	0.00	0.00	-
YoY %	-6.45%	-22.50%	-11.76%	65.85%	0.00%	0.00%	-	-
Horiz. %	106.10%	113.41%	146.34%	165.85%	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	32.75	35.33	25.31	23.30	27.70	16.08	19.26	9.24%
YoY %	-7.30%	39.59%	8.63%	-15.88%	72.26%	-16.51%	-	-
Horiz. %	170.04%	183.44%	131.41%	120.98%	143.82%	83.49%	100.00%	-
P/EPS	243.10	315.86	146.29	178.43	246.80	141.56	95.61	16.81%
YoY %	-23.04%	115.91%	-18.01%	-27.70%	74.34%	48.06%	-	-
Horiz. %	254.26%	330.36%	153.01%	186.62%	258.13%	148.06%	100.00%	-
EY	0.41	0.32	0.68	0.56	0.41	0.71	1.05	-14.49%
YoY %	28.12%	-52.94%	21.43%	36.59%	-42.25%	-32.38%	-	-
Horiz. %	39.05%	30.48%	64.76%	53.33%	39.05%	67.62%	100.00%	-
DY	0.88	0.84	1.12	1.20	0.81	0.00	0.00	-
YoY %	4.76%	-25.00%	-6.67%	48.15%	0.00%	0.00%	-	-
Horiz. %	108.64%	103.70%	138.27%	148.15%	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