[GTRONIC] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Oct-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 4.1%

YoY- 22.43%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	246,502	245,836	356,361	343,609	328,258	262,266	280,534	-2.13%
YoY %	0.27%	-31.01%	3.71%	4.68%	25.16%	-6.51%	-	-
Horiz. %	87.87%	87.63%	127.03%	122.48%	117.01%	93.49%	100.00%	-
PBT	39,430	43,023	79,866	74,691	58,402	43,148	35,869	1.58%
YoY %	-8.35%	-46.13%	6.93%	27.89%	35.35%	20.29%	-	-
Horiz. %	109.93%	119.94%	222.66%	208.23%	162.82%	120.29%	100.00%	-
Tax	-6,955	-7,927	-8,988	-12,502	-7,659	-8,005	-6,861	0.22%
YoY %	12.26%	11.80%	28.11%	-63.23%	4.32%	-16.67%	-	-
Horiz. %	101.37%	115.54%	131.00%	182.22%	111.63%	116.67%	100.00%	-
NP	32,475	35,096	70,878	62,189	50,743	35,143	29,008	1.89%
YoY %	-7.47%	-50.48%	13.97%	22.56%	44.39%	21.15%	-	-
Horiz. %	111.95%	120.99%	244.34%	214.39%	174.93%	121.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,475	35,096	72,038	62,127	50,743	35,143	29,008	1.89%
YoY %	-7.47%	-51.28%	15.95%	22.43%	44.39%	21.15%	-	-
Horiz. %	111.95%	120.99%	248.34%	214.17%	174.93%	121.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.64%	18.43%	11.25%	16.74%	13.11%	18.55%	19.13%	-
YoY %	-4.29%	63.82%	-32.80%	27.69%	-29.33%	-3.03%	-	-
Horiz. %	92.21%	96.34%	58.81%	87.51%	68.53%	96.97%	100.00%	-
Total Cost	214,027	210,740	285,483	281,420	277,515	227,123	251,526	-2.65%
YoY %	1.56%	-26.18%	1.44%	1.41%	22.19%	-9.70%	-	-
Horiz. %	85.09%	83.78%	113.50%	111.89%	110.33%	90.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,265	281,630	359,347	297,236	283,876	266,474	252,451	1.26%
YoY %	-3.33%	-21.63%	20.90%	4.71%	6.53%	5.55%	-	-
Horiz. %	107.85%	111.56%	142.34%	117.74%	112.45%	105.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	45,282	59,122	68,920	61,623	60,055	10,677	24,312	10.91%
YoY %	-23.41%	-14.22%	11.84%	2.61%	462.47%	-56.08%	-	-
Horiz. %	186.25%	243.18%	283.48%	253.47%	247.02%	43.92%	100.00%	-
Div Payout %	139.44%	168.46%	95.67%	99.19%	118.35%	30.38%	83.81%	-
YoY %	-17.23%	76.08%	-3.55%	-16.19%	289.57%	-63.75%	-	-
Horiz. %	166.38%	201.00%	114.15%	118.35%	141.21%	36.25%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	272,265	281,630	359,347	297,236	283,876	266,474	252,451	1.26%
YoY %	-3.33%	-21.63%	20.90%	4.71%	6.53%	5.55%	-	-
Horiz. %	107.85%	111.56%	142.34%	117.74%	112.45%	105.55%	100.00%	-
NOSH	283,609	281,630	323,736	280,412	275,607	269,166	265,738	1.08%
YoY %	0.70%	-13.01%	15.45%	1.74%	2.39%	1.29%	-	-
Horiz. %	106.73%	105.98%	121.83%	105.52%	103.71%	101.29%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	13.17%	14.28%	19.89%	18.10%	15.46%	13.40%	10.34%	-
YoY %	-7.77%	-28.21%	9.89%	17.08%	15.37%	29.59%	-	-
Horiz. %	127.37%	138.10%	192.36%	175.05%	149.52%	129.59%	100.00%	-
ROE	11.93%	12.46%	20.05%	20.90%	17.88%	13.19%	11.49%	-
YoY %	-4.25%	-37.86%	-4.07%	16.89%	35.56%	14.80%	-	-
Horiz. %	103.83%	108.44%	174.50%	181.90%	155.61%	114.80%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	86.92	87.29	110.08	122.54	119.10	97.44	105.57	-3.18%
YoY %	-0.42%	-20.70%	-10.17%	2.89%	22.23%	-7.70%	-	-
Horiz. %	82.33%	82.68%	104.27%	116.07%	112.82%	92.30%	100.00%	-
EPS	11.45	12.46	22.25	22.16	18.41	13.06	10.92	0.79%
YoY %	-8.11%	-44.00%	0.41%	20.37%	40.96%	19.60%	-	-
Horiz. %	104.85%	114.10%	203.75%	202.93%	168.59%	119.60%	100.00%	-
DPS	16.00	20.99	21.29	22.00	21.79	4.00	9.15	9.75%
YoY %	-23.77%	-1.41%	-3.23%	0.96%	444.75%	-56.28%	-	-
Horiz. %	174.86%	229.40%	232.68%	240.44%	238.14%	43.72%	100.00%	-
NAPS	0.96	1.00	1.11	1.06	1.03	0.99	0.95	0.17%
YoY %	-4.00%	-9.91%	4.72%	2.91%	4.04%	4.21%	-	-
Horiz. %	101.05%	105.26%	116.84%	111.58%	108.42%	104.21%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 280,412
RPS	36.53	36.43	52.81	50.92	48.64	38.87	41.57	-2.12%
YoY %	0.27%	-31.02%	3.71%	4.69%	25.14%	-6.50%	-	-
Horiz. %	87.88%	87.64%	127.04%	122.49%	117.01%	93.50%	100.00%	-
EPS	4.81	5.20	10.68	9.21	7.52	5.21	4.30	1.88%
YoY %	-7.50%	-51.31%	15.96%	22.47%	44.34%	21.16%	-	-
Horiz. %	111.86%	120.93%	248.37%	214.19%	174.88%	121.16%	100.00%	-
DPS	6.71	8.76	10.21	9.13	8.90	1.58	3.60	10.92%
YoY %	-23.40%	-14.20%	11.83%	2.58%	463.29%	-56.11%	-	-
Horiz. %	186.39%	243.33%	283.61%	253.61%	247.22%	43.89%	100.00%	-
NAPS	0.4035	0.4174	0.5325	0.4405	0.4207	0.3949	0.3741	1.26%
YoY %	-3.33%	-21.62%	20.89%	4.71%	6.53%	5.56%	-	-
Horiz. %	107.86%	111.57%	142.34%	117.75%	112.46%	105.56%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	6.15	3.65	6.25	4.68	2.91	1.47	0.93	-
P/RPS	7.08	4.18	5.68	3.82	2.44	1.51	0.88	41.51%
YoY %	69.38%	-26.41%	48.69%	56.56%	61.59%	71.59%	-	-
Horiz. %	804.55%	475.00%	645.45%	434.09%	277.27%	171.59%	100.00%	-
P/EPS	53.71	29.29	28.09	21.12	15.81	11.26	8.52	35.87%
YoY %	83.37%	4.27%	33.00%	33.59%	40.41%	32.16%	-	-
Horiz. %	630.40%	343.78%	329.69%	247.89%	185.56%	132.16%	100.00%	-
EY	1.86	3.41	3.56	4.73	6.33	8.88	11.74	-26.41%
YoY %	-45.45%	-4.21%	-24.74%	-25.28%	-28.72%	-24.36%	-	-
Horiz. %	15.84%	29.05%	30.32%	40.29%	53.92%	75.64%	100.00%	-
DY	2.60	5.75	3.41	4.70	7.49	2.72	9.84	-19.87%
YoY %	-54.78%	68.62%	-27.45%	-37.25%	175.37%	-72.36%	-	-
Horiz. %	26.42%	58.43%	34.65%	47.76%	76.12%	27.64%	100.00%	-
P/NAPS	6.41	3.65	5.63	4.42	2.83	1.48	0.98	36.71%
YoY %	75.62%	-35.17%	27.38%	56.18%	91.22%	51.02%	-	-
Horiz. %	654.08%	372.45%	574.49%	451.02%	288.78%	151.02%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	31/10/17	25/10/16	27/10/15	28/10/14	29/10/13	30/10/12	25/10/11	-
Price	6.59	3.56	6.11	4.24	3.14	1.50	0.90	-
P/RPS	7.58	4.08	5.55	3.46	2.64	1.54	0.85	43.95%
YoY %	85.78%	-26.49%	60.40%	31.06%	71.43%	81.18%	-	-
Horiz. %	891.76%	480.00%	652.94%	407.06%	310.59%	181.18%	100.00%	-
P/EPS	57.55	28.57	27.46	19.14	17.05	11.49	8.24	38.21%
YoY %	101.44%	4.04%	43.47%	12.26%	48.39%	39.44%	-	-
Horiz. %	698.42%	346.72%	333.25%	232.28%	206.92%	139.44%	100.00%	-
EY	1.74	3.50	3.64	5.23	5.86	8.70	12.13	-27.62%
YoY %	-50.29%	-3.85%	-30.40%	-10.75%	-32.64%	-28.28%	-	-
Horiz. %	14.34%	28.85%	30.01%	43.12%	48.31%	71.72%	100.00%	-
DY	2.43	5.90	3.48	5.19	6.94	2.67	10.17	-21.20%
YoY %	-58.81%	69.54%	-32.95%	-25.22%	159.93%	-73.75%	-	-
Horiz. %	23.89%	58.01%	34.22%	51.03%	68.24%	26.25%	100.00%	-
P/NAPS	6.86	3.56	5.50	4.00	3.05	1.52	0.95	38.98%
YoY %	92.70%	-35.27%	37.50%	31.15%	100.66%	60.00%	-	-
Horiz. %	722.11%	374.74%	578.95%	421.05%	321.05%	160.00%	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