[GTRONIC] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -24.42%

YoY- -51.28%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	239,599	350,507	246,502	245,836	356,361	343,609	328,258	-5.10%
YoY %	-31.64%	42.19%	0.27%	-31.01%	3.71%	4.68%	-	-
Horiz. %	72.99%	106.78%	75.09%	74.89%	108.56%	104.68%	100.00%	-
PBT	54,280	77,706	39,430	43,023	79,866	74,691	58,402	-1.21%
YoY %	-30.15%	97.07%	-8.35%	-46.13%	6.93%	27.89%	-	-
Horiz. %	92.94%	133.05%	67.51%	73.67%	136.75%	127.89%	100.00%	-
Tax	-2,119	-4,534	-6,955	-7,927	-8,988	-12,502	-7,659	-19.26%
YoY %	53.26%	34.81%	12.26%	11.80%	28.11%	-63.23%	-	-
Horiz. %	27.67%	59.20%	90.81%	103.50%	117.35%	163.23%	100.00%	-
NP	52,161	73,172	32,475	35,096	70,878	62,189	50,743	0.46%
YoY %	-28.71%	125.32%	-7.47%	-50.48%	13.97%	22.56%	-	-
Horiz. %	102.79%	144.20%	64.00%	69.16%	139.68%	122.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,161	73,172	32,475	35,096	72,038	62,127	50,743	0.46%
YoY %	-28.71%	125.32%	-7.47%	-51.28%	15.95%	22.43%	-	-
Horiz. %	102.79%	144.20%	64.00%	69.16%	141.97%	122.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.90%	5.83%	17.64%	18.43%	11.25%	16.74%	13.11%	-
YoY %	-33.10%	-66.95%	-4.29%	63.82%	-32.80%	27.69%	-	-
Horiz. %	29.75%	44.47%	134.55%	140.58%	85.81%	127.69%	100.00%	-
Total Cost	187,438	277,335	214,027	210,740	285,483	281,420	277,515	-6.32%
YoY %	-32.41%	29.58%	1.56%	-26.18%	1.44%	1.41%	-	-
Horiz. %	67.54%	99.94%	77.12%	75.94%	102.87%	101.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,111	300,194	272,265	281,630	359,347	297,236	283,876	0.98%
YoY %	0.31%	10.26%	-3.33%	-21.63%	20.90%	4.71%	-	-
Horiz. %	106.07%	105.75%	95.91%	99.21%	126.59%	104.71%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	53,480	20,000	45,282	59,122	68,920	61,623	60,055	-1.91%
YoY %	167.40%	-55.83%	-23.41%	-14.22%	11.84%	2.61%	-	-
Horiz. %	89.05%	33.30%	75.40%	98.45%	114.76%	102.61%	100.00%	-
Div Payout %	102.53%	27.33%	139.44%	168.46%	95.67%	99.19%	118.35%	-
YoY %	275.16%	-80.40%	-17.23%	76.08%	-3.55%	-16.19%	-	-
Horiz. %	86.63%	23.09%	117.82%	142.34%	80.84%	83.81%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	301,111	300,194	272,265	281,630	359,347	297,236	283,876	0.98%
YoY %	0.31%	10.26%	-3.33%	-21.63%	20.90%	4.71%	-	-
Horiz. %	106.07%	105.75%	95.91%	99.21%	126.59%	104.71%	100.00%	-
NOSH	669,444	668,871	283,609	281,630	323,736	280,412	275,607	15.93%
YoY %	0.09%	135.84%	0.70%	-13.01%	15.45%	1.74%	-	-
Horiz. %	242.90%	242.69%	102.90%	102.19%	117.46%	101.74%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	21.77%	20.88%	13.17%	14.28%	19.89%	18.10%	15.46%	-
YoY %	4.26%	58.54%	-7.77%	-28.21%	9.89%	17.08%	-	-
Horiz. %	140.82%	135.06%	85.19%	92.37%	128.65%	117.08%	100.00%	-
ROE	17.32%	24.37%	11.93%	12.46%	20.05%	20.90%	17.88%	-
YoY %	-28.93%	104.27%	-4.25%	-37.86%	-4.07%	16.89%	-	-
Horiz. %	96.87%	136.30%	66.72%	69.69%	112.14%	116.89%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	35.81	52.54	86.92	87.29	110.08	122.54	119.10	-18.14%
YoY %	-31.84%	-39.55%	-0.42%	-20.70%	-10.17%	2.89%	-	-
Horiz. %	30.07%	44.11%	72.98%	73.29%	92.43%	102.89%	100.00%	-
EPS	7.80	10.97	11.45	12.46	22.25	22.16	18.41	-13.33%
YoY %	-28.90%	-4.19%	-8.11%	-44.00%	0.41%	20.37%	-	-
Horiz. %	42.37%	59.59%	62.19%	67.68%	120.86%	120.37%	100.00%	-
DPS	8.00	3.00	16.00	20.99	21.29	22.00	21.79	-15.37%
YoY %	166.67%	-81.25%	-23.77%	-1.41%	-3.23%	0.96%	-	-
Horiz. %	36.71%	13.77%	73.43%	96.33%	97.71%	100.96%	100.00%	-
NAPS	0.45	0.45	0.96	1.00	1.11	1.06	1.03	-12.88%
YoY %	0.00%	-53.12%	-4.00%	-9.91%	4.72%	2.91%	-	-
Horiz. %	43.69%	43.69%	93.20%	97.09%	107.77%	102.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 281,630
RPS	35.51	51.94	36.53	36.43	52.81	50.92	48.64	-5.10%
YoY %	-31.63%	42.18%	0.27%	-31.02%	3.71%	4.69%	-	-
Horiz. %	73.01%	106.78%	75.10%	74.90%	108.57%	104.69%	100.00%	-
EPS	7.73	10.84	4.81	5.20	10.68	9.21	7.52	0.45%
YoY %	-28.69%	125.36%	-7.50%	-51.31%	15.96%	22.47%	-	-
Horiz. %	102.79%	144.15%	63.96%	69.15%	142.02%	122.47%	100.00%	-
DPS	7.93	2.96	6.71	8.76	10.21	9.13	8.90	-1.90%
YoY %	167.91%	-55.89%	-23.40%	-14.20%	11.83%	2.58%	-	-
Horiz. %	89.10%	33.26%	75.39%	98.43%	114.72%	102.58%	100.00%	-
NAPS	0.4462	0.4449	0.4035	0.4174	0.5325	0.4405	0.4207	0.98%
YoY %	0.29%	10.26%	-3.33%	-21.62%	20.89%	4.71%	-	-
Horiz. %	106.06%	105.75%	95.91%	99.22%	126.57%	104.71%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.06	2.50	6.15	3.65	6.25	4.68	2.91	-
P/RPS	5.75	4.76	7.08	4.18	5.68	3.82	2.44	15.35%
YoY %	20.80%	-32.77%	69.38%	-26.41%	48.69%	56.56%	-	-
Horiz. %	235.66%	195.08%	290.16%	171.31%	232.79%	156.56%	100.00%	-
P/EPS	26.43	22.79	53.71	29.29	28.09	21.12	15.81	8.93%
YoY %	15.97%	-57.57%	83.37%	4.27%	33.00%	33.59%	-	-
Horiz. %	167.17%	144.15%	339.72%	185.26%	177.67%	133.59%	100.00%	-
EY	3.78	4.39	1.86	3.41	3.56	4.73	6.33	-8.23%
YoY %	-13.90%	136.02%	-45.45%	-4.21%	-24.74%	-25.28%	-	-
Horiz. %	59.72%	69.35%	29.38%	53.87%	56.24%	74.72%	100.00%	-
DY	3.88	1.20	2.60	5.75	3.41	4.70	7.49	-10.37%
YoY %	223.33%	-53.85%	-54.78%	68.62%	-27.45%	-37.25%	-	-
Horiz. %	51.80%	16.02%	34.71%	76.77%	45.53%	62.75%	100.00%	-
P/NAPS	4.58	5.56	6.41	3.65	5.63	4.42	2.83	8.35%
YoY %	-17.63%	-13.26%	75.62%	-35.17%	27.38%	56.18%	-	-
Horiz. %	161.84%	196.47%	226.50%	128.98%	198.94%	156.18%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/10/19	30/10/18	31/10/17	25/10/16	27/10/15	28/10/14	29/10/13	-
Price	2.20	2.27	6.59	3.56	6.11	4.24	3.14	-
P/RPS	6.14	4.32	7.58	4.08	5.55	3.46	2.64	15.09%
YoY %	42.13%	-43.01%	85.78%	-26.49%	60.40%	31.06%	-	-
Horiz. %	232.58%	163.64%	287.12%	154.55%	210.23%	131.06%	100.00%	-
P/EPS	28.22	20.70	57.55	28.57	27.46	19.14	17.05	8.75%
YoY %	36.33%	-64.03%	101.44%	4.04%	43.47%	12.26%	-	-
Horiz. %	165.51%	121.41%	337.54%	167.57%	161.06%	112.26%	100.00%	-
EY	3.54	4.83	1.74	3.50	3.64	5.23	5.86	-8.05%
YoY %	-26.71%	177.59%	-50.29%	-3.85%	-30.40%	-10.75%	-	-
Horiz. %	60.41%	82.42%	29.69%	59.73%	62.12%	89.25%	100.00%	-
DY	3.64	1.32	2.43	5.90	3.48	5.19	6.94	-10.19%
YoY %	175.76%	-45.68%	-58.81%	69.54%	-32.95%	-25.22%	-	-
Horiz. %	52.45%	19.02%	35.01%	85.01%	50.14%	74.78%	100.00%	-
P/NAPS	4.89	5.04	6.86	3.56	5.50	4.00	3.05	8.18%
YoY %	-2.98%	-26.53%	92.70%	-35.27%	37.50%	31.15%	-	-
Horiz. %	160.33%	165.25%	224.92%	116.72%	180.33%	131.15%	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