[GTRONIC] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

31-Oct-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 19.18%

YoY- -7.47%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	223,330	239,599	350,507	246,502	245,836	356,361	343,609	-6.92%
YoY %	-6.79%	-31.64%	42.19%	0.27%	-31.01%	3.71%	-	-
Horiz. %	65.00%	69.73%	102.01%	71.74%	71.55%	103.71%	100.00%	-
PBT	48,853	54,280	77,706	39,430	43,023	79,866	74,691	-6.82%
YoY %	-10.00%	-30.15%	97.07%	-8.35%	-46.13%	6.93%	-	-
Horiz. %	65.41%	72.67%	104.04%	52.79%	57.60%	106.93%	100.00%	-
Tax	-371	-2,119	-4,534	-6,955	-7,927	-8,988	-12,502	-44.32%
YoY %	82.49%	53.26%	34.81%	12.26%	11.80%	28.11%	-	-
Horiz. %	2.97%	16.95%	36.27%	55.63%	63.41%	71.89%	100.00%	-
NP	48,482	52,161	73,172	32,475	35,096	70,878	62,189	-4.06%
YoY %	-7.05%	-28.71%	125.32%	-7.47%	-50.48%	13.97%	-	-
Horiz. %	77.96%	83.87%	117.66%	52.22%	56.43%	113.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,482	52,161	73,172	32,475	35,096	72,038	62,127	-4.04%
YoY %	-7.05%	-28.71%	125.32%	-7.47%	-51.28%	15.95%	-	-
Horiz. %	78.04%	83.96%	117.78%	52.27%	56.49%	115.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.76%	3.90%	5.83%	17.64%	18.43%	11.25%	16.74%	-
YoY %	-80.51%	-33.10%	-66.95%	-4.29%	63.82%	-32.80%	-	-
Horiz. %	4.54%	23.30%	34.83%	105.38%	110.10%	67.20%	100.00%	-
Total Cost	174,848	187,438	277,335	214,027	210,740	285,483	281,420	-7.61%
YoY %	-6.72%	-32.41%	29.58%	1.56%	-26.18%	1.44%	-	-
Horiz. %	62.13%	66.60%	98.55%	76.05%	74.88%	101.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,555	301,111	300,194	272,265	281,630	359,347	297,236	-0.15%
YoY %	-2.18%	0.31%	10.26%	-3.33%	-21.63%	20.90%	-	-
Horiz. %	99.10%	101.30%	101.00%	91.60%	94.75%	120.90%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	33,472	53,480	20,000	45,282	59,122	68,920	61,623	-9.66%
YoY %	-37.41%	167.40%	-55.83%	-23.41%	-14.22%	11.84%	-	-
Horiz. %	54.32%	86.79%	32.46%	73.48%	95.94%	111.84%	100.00%	-
Div Payout %	69.04%	102.53%	27.33%	139.44%	168.46%	95.67%	99.19%	-
YoY %	-32.66%	275.16%	-80.40%	-17.23%	76.08%	-3.55%	-	-
Horiz. %	69.60%	103.37%	27.55%	140.58%	169.84%	96.45%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	294,555	301,111	300,194	272,265	281,630	359,347	297,236	-0.15%
YoY %	-2.18%	0.31%	10.26%	-3.33%	-21.63%	20.90%	-	-
Horiz. %	99.10%	101.30%	101.00%	91.60%	94.75%	120.90%	100.00%	-
NOSH	669,444	669,444	668,871	283,609	281,630	323,736	280,412	15.59%
YoY %	0.00%	0.09%	135.84%	0.70%	-13.01%	15.45%	-	-
Horiz. %	238.74%	238.74%	238.53%	101.14%	100.43%	115.45%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	21.71%	21.77%	20.88%	13.17%	14.28%	19.89%	18.10%	-
YoY %	-0.28%	4.26%	58.54%	-7.77%	-28.21%	9.89%	-	-
Horiz. %	119.94%	120.28%	115.36%	72.76%	78.90%	109.89%	100.00%	-
ROE	16.46%	17.32%	24.37%	11.93%	12.46%	20.05%	20.90%	-
YoY %	-4.97%	-28.93%	104.27%	-4.25%	-37.86%	-4.07%	-	-
Horiz. %	78.76%	82.87%	116.60%	57.08%	59.62%	95.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	33.36	35.81	52.54	86.92	87.29	110.08	122.54	-19.47%
YoY %	-6.84%	-31.84%	-39.55%	-0.42%	-20.70%	-10.17%	-	-
Horiz. %	27.22%	29.22%	42.88%	70.93%	71.23%	89.83%	100.00%	-
EPS	7.24	7.80	10.97	11.45	12.46	22.25	22.16	-16.99%
YoY %	-7.18%	-28.90%	-4.19%	-8.11%	-44.00%	0.41%	-	-
Horiz. %	32.67%	35.20%	49.50%	51.67%	56.23%	100.41%	100.00%	-
DPS	5.00	8.00	3.00	16.00	20.99	21.29	22.00	-21.86%
YoY %	-37.50%	166.67%	-81.25%	-23.77%	-1.41%	-3.23%	-	-
Horiz. %	22.73%	36.36%	13.64%	72.73%	95.41%	96.77%	100.00%	-
NAPS	0.44	0.45	0.45	0.96	1.00	1.11	1.06	-13.61%
YoY %	-2.22%	0.00%	-53.12%	-4.00%	-9.91%	4.72%	-	-
Horiz. %	41.51%	42.45%	42.45%	90.57%	94.34%	104.72%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 283,609
RPS	33.08	35.49	51.92	36.52	36.42	52.79	50.90	-6.92%
YoY %	-6.79%	-31.64%	42.17%	0.27%	-31.01%	3.71%	-	-
Horiz. %	64.99%	69.72%	102.00%	71.75%	71.55%	103.71%	100.00%	-
EPS	7.18	7.73	10.84	4.81	5.20	10.67	9.20	-4.04%
YoY %	-7.12%	-28.69%	125.36%	-7.50%	-51.27%	15.98%	-	-
Horiz. %	78.04%	84.02%	117.83%	52.28%	56.52%	115.98%	100.00%	-
DPS	4.96	7.92	2.96	6.71	8.76	10.21	9.13	-9.66%
YoY %	-37.37%	167.57%	-55.89%	-23.40%	-14.20%	11.83%	-	-
Horiz. %	54.33%	86.75%	32.42%	73.49%	95.95%	111.83%	100.00%	-
NAPS	0.4363	0.446	0.4447	0.4033	0.4172	0.5323	0.4403	-0.15%
YoY %	-2.17%	0.29%	10.27%	-3.33%	-21.62%	20.89%	-	-
Horiz. %	99.09%	101.29%	101.00%	91.60%	94.75%	120.89%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.65	2.06	2.50	6.15	3.65	6.25	4.68	-
P/RPS	7.94	5.75	4.76	7.08	4.18	5.68	3.82	12.95%
YoY %	38.09%	20.80%	-32.77%	69.38%	-26.41%	48.69%	-	-
Horiz. %	207.85%	150.52%	124.61%	185.34%	109.42%	148.69%	100.00%	-
P/EPS	36.59	26.43	22.79	53.71	29.29	28.09	21.12	9.58%
YoY %	38.44%	15.97%	-57.57%	83.37%	4.27%	33.00%	-	-
Horiz. %	173.25%	125.14%	107.91%	254.31%	138.68%	133.00%	100.00%	-
EY	2.73	3.78	4.39	1.86	3.41	3.56	4.73	-8.74%
YoY %	-27.78%	-13.90%	136.02%	-45.45%	-4.21%	-24.74%	-	-
Horiz. %	57.72%	79.92%	92.81%	39.32%	72.09%	75.26%	100.00%	-
DY	1.89	3.88	1.20	2.60	5.75	3.41	4.70	-14.07%
YoY %	-51.29%	223.33%	-53.85%	-54.78%	68.62%	-27.45%	-	-
Horiz. %	40.21%	82.55%	25.53%	55.32%	122.34%	72.55%	100.00%	-
P/NAPS	6.02	4.58	5.56	6.41	3.65	5.63	4.42	5.27%
YoY %	31.44%	-17.63%	-13.26%	75.62%	-35.17%	27.38%	-	-
Horiz. %	136.20%	103.62%	125.79%	145.02%	82.58%	127.38%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/10/20	29/10/19	30/10/18	31/10/17	25/10/16	27/10/15	28/10/14	-
Price	2.92	2.20	2.27	6.59	3.56	6.11	4.24	-
P/RPS	8.75	6.14	4.32	7.58	4.08	5.55	3.46	16.70%
YoY %	42.51%	42.13%	-43.01%	85.78%	-26.49%	60.40%	-	-
Horiz. %	252.89%	177.46%	124.86%	219.08%	117.92%	160.40%	100.00%	-
P/EPS	40.32	28.22	20.70	57.55	28.57	27.46	19.14	13.20%
YoY %	42.88%	36.33%	-64.03%	101.44%	4.04%	43.47%	-	-
Horiz. %	210.66%	147.44%	108.15%	300.68%	149.27%	143.47%	100.00%	-
EY	2.48	3.54	4.83	1.74	3.50	3.64	5.23	-11.68%
YoY %	-29.94%	-26.71%	177.59%	-50.29%	-3.85%	-30.40%	-	-
Horiz. %	47.42%	67.69%	92.35%	33.27%	66.92%	69.60%	100.00%	-
DY	1.71	3.64	1.32	2.43	5.90	3.48	5.19	-16.87%
YoY %	-53.02%	175.76%	-45.68%	-58.81%	69.54%	-32.95%	-	-
Horiz. %	32.95%	70.13%	25.43%	46.82%	113.68%	67.05%	100.00%	-
P/NAPS	6.64	4.89	5.04	6.86	3.56	5.50	4.00	8.80%
YoY %	35.79%	-2.98%	-26.53%	92.70%	-35.27%	37.50%	-	-
Horiz. %	166.00%	122.25%	126.00%	171.50%	89.00%	137.50%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:30:00

EMA 5

10 Mins

SELL

2024-05-16 16:20:00

ADX

10 Mins

SELL

2024-05-16 16:05:00

EMA 5

5 Mins

SELL

2024-05-16 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 16:05:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

704

HARTA

HARTALEGA HOLDINGS BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

443

HLIND

HONG LEONG INDUSTRIES BHD

435

PTRANS

PERAK TRANSIT BERHAD

417

YTLPOWR

YTL POWER INTERNATIONAL BHD

415

MYEG

MY E.G. SERVICES BHD

397

MBSB

MALAYSIA BUILDING SOCIETY BHD

362

SNS

SNS NETWORK TECHNOLOGY BERHAD

310

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More