[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	33.07	35.48	51.90	36.50	36.40	52.76	50.88	-6.92%
YoY %	-6.79%	-31.64%	42.19%	0.27%	-31.01%	3.69%	-	-
Horiz. %	65.00%	69.73%	102.00%	71.74%	71.54%	103.69%	100.00%	-
EPS	7.18	7.72	10.83	4.81	5.20	10.67	9.20	-4.04%
YoY %	-6.99%	-28.72%	125.16%	-7.50%	-51.27%	15.98%	-	-
Horiz. %	78.04%	83.91%	117.72%	52.28%	56.52%	115.98%	100.00%	-
DPS	4.96	7.92	2.96	6.70	8.75	10.20	9.12	-9.64%
YoY %	-37.37%	167.57%	-55.82%	-23.43%	-14.22%	11.84%	-	-
Horiz. %	54.39%	86.84%	32.46%	73.46%	95.94%	111.84%	100.00%	-
NAPS	0.4361	0.4458	0.4445	0.4031	0.417	0.5321	0.4401	-0.15%
YoY %	-2.18%	0.29%	10.27%	-3.33%	-21.63%	20.90%	-	-
Horiz. %	99.09%	101.30%	101.00%	91.59%	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
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

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