[GTRONIC] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 4.13%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 350,507 246,502 245,836 356,361 343,609 328,258 262,266 4.95%
PBT 77,706 39,430 43,023 79,866 74,691 58,402 43,148 10.29%
Tax -4,534 -6,955 -7,927 -8,988 -12,502 -7,659 -8,005 -9.03%
NP 73,172 32,475 35,096 70,878 62,189 50,743 35,143 12.99%
-
NP to SH 73,172 32,475 35,096 72,038 62,127 50,743 35,143 12.99%
-
Tax Rate 5.83% 17.64% 18.43% 11.25% 16.74% 13.11% 18.55% -
Total Cost 277,335 214,027 210,740 285,483 281,420 277,515 227,123 3.38%
-
Net Worth 300,194 272,265 281,630 359,347 297,236 283,876 266,474 2.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 20,000 45,282 59,122 68,920 61,623 60,055 10,677 11.02%
Div Payout % 27.33% 139.44% 168.46% 95.67% 99.19% 118.35% 30.38% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 300,194 272,265 281,630 359,347 297,236 283,876 266,474 2.00%
NOSH 668,871 283,609 281,630 323,736 280,412 275,607 269,166 16.37%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.88% 13.17% 14.28% 19.89% 18.10% 15.46% 13.40% -
ROE 24.37% 11.93% 12.46% 20.05% 20.90% 17.88% 13.19% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 52.54 86.92 87.29 110.08 122.54 119.10 97.44 -9.77%
EPS 10.97 11.45 12.46 22.25 22.16 18.41 13.06 -2.86%
DPS 3.00 16.00 20.99 21.29 22.00 21.79 4.00 -4.67%
NAPS 0.45 0.96 1.00 1.11 1.06 1.03 0.99 -12.30%
Adjusted Per Share Value based on latest NOSH - 323,736
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 51.94 36.53 36.43 52.81 50.92 48.64 38.87 4.94%
EPS 10.84 4.81 5.20 10.68 9.21 7.52 5.21 12.98%
DPS 2.96 6.71 8.76 10.21 9.13 8.90 1.58 11.02%
NAPS 0.4449 0.4035 0.4174 0.5325 0.4405 0.4207 0.3949 2.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.50 6.15 3.65 6.25 4.68 2.91 1.47 -
P/RPS 4.76 7.08 4.18 5.68 3.82 2.44 1.51 21.07%
P/EPS 22.79 53.71 29.29 28.09 21.12 15.81 11.26 12.46%
EY 4.39 1.86 3.41 3.56 4.73 6.33 8.88 -11.07%
DY 1.20 2.60 5.75 3.41 4.70 7.49 2.72 -12.74%
P/NAPS 5.56 6.41 3.65 5.63 4.42 2.83 1.48 24.66%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/10/18 31/10/17 25/10/16 27/10/15 28/10/14 29/10/13 30/10/12 -
Price 2.27 6.59 3.56 6.11 4.24 3.14 1.50 -
P/RPS 4.32 7.58 4.08 5.55 3.46 2.64 1.54 18.74%
P/EPS 20.70 57.55 28.57 27.46 19.14 17.05 11.49 10.30%
EY 4.83 1.74 3.50 3.64 5.23 5.86 8.70 -9.33%
DY 1.32 2.43 5.90 3.48 5.19 6.94 2.67 -11.07%
P/NAPS 5.04 6.86 3.56 5.50 4.00 3.05 1.52 22.10%

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