[GTRONIC] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Oct-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 14.43%

YoY- 125.32%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	220,611	223,330	239,599	350,507	246,502	245,836	356,361	-7.67%
YoY %	-1.22%	-6.79%	-31.64%	42.19%	0.27%	-31.01%	-	-
Horiz. %	61.91%	62.67%	67.23%	98.36%	69.17%	68.99%	100.00%	-
PBT	54,651	48,853	54,280	77,706	39,430	43,023	79,866	-6.12%
YoY %	11.87%	-10.00%	-30.15%	97.07%	-8.35%	-46.13%	-	-
Horiz. %	68.43%	61.17%	67.96%	97.30%	49.37%	53.87%	100.00%	-
Tax	-2,735	-371	-2,119	-4,534	-6,955	-7,927	-8,988	-17.97%
YoY %	-637.20%	82.49%	53.26%	34.81%	12.26%	11.80%	-	-
Horiz. %	30.43%	4.13%	23.58%	50.45%	77.38%	88.20%	100.00%	-
NP	51,916	48,482	52,161	73,172	32,475	35,096	70,878	-5.05%
YoY %	7.08%	-7.05%	-28.71%	125.32%	-7.47%	-50.48%	-	-
Horiz. %	73.25%	68.40%	73.59%	103.24%	45.82%	49.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,916	48,482	52,161	73,172	32,475	35,096	72,038	-5.30%
YoY %	7.08%	-7.05%	-28.71%	125.32%	-7.47%	-51.28%	-	-
Horiz. %	72.07%	67.30%	72.41%	101.57%	45.08%	48.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.00%	0.76%	3.90%	5.83%	17.64%	18.43%	11.25%	-
YoY %	557.89%	-80.51%	-33.10%	-66.95%	-4.29%	63.82%	-	-
Horiz. %	44.44%	6.76%	34.67%	51.82%	156.80%	163.82%	100.00%	-
Total Cost	168,695	174,848	187,438	277,335	214,027	210,740	285,483	-8.38%
YoY %	-3.52%	-6.72%	-32.41%	29.58%	1.56%	-26.18%	-	-
Horiz. %	59.09%	61.25%	65.66%	97.15%	74.97%	73.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,250	294,555	301,111	300,194	272,265	281,630	359,347	-2.89%
YoY %	2.27%	-2.18%	0.31%	10.26%	-3.33%	-21.63%	-	-
Horiz. %	83.83%	81.97%	83.79%	83.54%	75.77%	78.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	50,208	33,472	53,480	20,000	45,282	59,122	68,920	-5.13%
YoY %	50.00%	-37.41%	167.40%	-55.83%	-23.41%	-14.22%	-	-
Horiz. %	72.85%	48.57%	77.60%	29.02%	65.70%	85.78%	100.00%	-
Div Payout %	96.71%	69.04%	102.53%	27.33%	139.44%	168.46%	95.67%	-
YoY %	40.08%	-32.66%	275.16%	-80.40%	-17.23%	76.08%	-	-
Horiz. %	101.09%	72.16%	107.17%	28.57%	145.75%	176.08%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	301,250	294,555	301,111	300,194	272,265	281,630	359,347	-2.89%
YoY %	2.27%	-2.18%	0.31%	10.26%	-3.33%	-21.63%	-	-
Horiz. %	83.83%	81.97%	83.79%	83.54%	75.77%	78.37%	100.00%	-
NOSH	669,444	669,444	669,444	668,871	283,609	281,630	323,736	12.85%
YoY %	0.00%	0.00%	0.09%	135.84%	0.70%	-13.01%	-	-
Horiz. %	206.79%	206.79%	206.79%	206.61%	87.61%	86.99%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	23.53%	21.71%	21.77%	20.88%	13.17%	14.28%	19.89%	-
YoY %	8.38%	-0.28%	4.26%	58.54%	-7.77%	-28.21%	-	-
Horiz. %	118.30%	109.15%	109.45%	104.98%	66.21%	71.79%	100.00%	-
ROE	17.23%	16.46%	17.32%	24.37%	11.93%	12.46%	20.05%	-
YoY %	4.68%	-4.97%	-28.93%	104.27%	-4.25%	-37.86%	-	-
Horiz. %	85.94%	82.09%	86.38%	121.55%	59.50%	62.14%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	32.95	33.36	35.81	52.54	86.92	87.29	110.08	-18.19%
YoY %	-1.23%	-6.84%	-31.84%	-39.55%	-0.42%	-20.70%	-	-
Horiz. %	29.93%	30.31%	32.53%	47.73%	78.96%	79.30%	100.00%	-
EPS	7.76	7.24	7.80	10.97	11.45	12.46	22.25	-16.08%
YoY %	7.18%	-7.18%	-28.90%	-4.19%	-8.11%	-44.00%	-	-
Horiz. %	34.88%	32.54%	35.06%	49.30%	51.46%	56.00%	100.00%	-
DPS	7.50	5.00	8.00	3.00	16.00	20.99	21.29	-15.94%
YoY %	50.00%	-37.50%	166.67%	-81.25%	-23.77%	-1.41%	-	-
Horiz. %	35.23%	23.49%	37.58%	14.09%	75.15%	98.59%	100.00%	-
NAPS	0.45	0.44	0.45	0.45	0.96	1.00	1.11	-13.95%
YoY %	2.27%	-2.22%	0.00%	-53.12%	-4.00%	-9.91%	-	-
Horiz. %	40.54%	39.64%	40.54%	40.54%	86.49%	90.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 668,871
RPS	32.68	33.08	35.49	51.92	36.52	36.42	52.79	-7.67%
YoY %	-1.21%	-6.79%	-31.64%	42.17%	0.27%	-31.01%	-	-
Horiz. %	61.91%	62.66%	67.23%	98.35%	69.18%	68.99%	100.00%	-
EPS	7.69	7.18	7.73	10.84	4.81	5.20	10.67	-5.30%
YoY %	7.10%	-7.12%	-28.69%	125.36%	-7.50%	-51.27%	-	-
Horiz. %	72.07%	67.29%	72.45%	101.59%	45.08%	48.73%	100.00%	-
DPS	7.44	4.96	7.92	2.96	6.71	8.76	10.21	-5.13%
YoY %	50.00%	-37.37%	167.57%	-55.89%	-23.40%	-14.20%	-	-
Horiz. %	72.87%	48.58%	77.57%	28.99%	65.72%	85.80%	100.00%	-
NAPS	0.4462	0.4363	0.446	0.4447	0.4033	0.4172	0.5323	-2.89%
YoY %	2.27%	-2.17%	0.29%	10.27%	-3.33%	-21.62%	-	-
Horiz. %	83.82%	81.97%	83.79%	83.54%	75.77%	78.38%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	2.06	2.65	2.06	2.50	6.15	3.65	6.25	-
P/RPS	6.25	7.94	5.75	4.76	7.08	4.18	5.68	1.60%
YoY %	-21.28%	38.09%	20.80%	-32.77%	69.38%	-26.41%	-	-
Horiz. %	110.04%	139.79%	101.23%	83.80%	124.65%	73.59%	100.00%	-
P/EPS	26.56	36.59	26.43	22.79	53.71	29.29	28.09	-0.92%
YoY %	-27.41%	38.44%	15.97%	-57.57%	83.37%	4.27%	-	-
Horiz. %	94.55%	130.26%	94.09%	81.13%	191.21%	104.27%	100.00%	-
EY	3.76	2.73	3.78	4.39	1.86	3.41	3.56	0.91%
YoY %	37.73%	-27.78%	-13.90%	136.02%	-45.45%	-4.21%	-	-
Horiz. %	105.62%	76.69%	106.18%	123.31%	52.25%	95.79%	100.00%	-
DY	3.64	1.89	3.88	1.20	2.60	5.75	3.41	1.09%
YoY %	92.59%	-51.29%	223.33%	-53.85%	-54.78%	68.62%	-	-
Horiz. %	106.74%	55.43%	113.78%	35.19%	76.25%	168.62%	100.00%	-
P/NAPS	4.58	6.02	4.58	5.56	6.41	3.65	5.63	-3.37%
YoY %	-23.92%	31.44%	-17.63%	-13.26%	75.62%	-35.17%	-	-
Horiz. %	81.35%	106.93%	81.35%	98.76%	113.85%	64.83%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/10/21	27/10/20	29/10/19	30/10/18	31/10/17	25/10/16	27/10/15	-
Price	2.15	2.92	2.20	2.27	6.59	3.56	6.11	-
P/RPS	6.52	8.75	6.14	4.32	7.58	4.08	5.55	2.71%
YoY %	-25.49%	42.51%	42.13%	-43.01%	85.78%	-26.49%	-	-
Horiz. %	117.48%	157.66%	110.63%	77.84%	136.58%	73.51%	100.00%	-
P/EPS	27.72	40.32	28.22	20.70	57.55	28.57	27.46	0.15%
YoY %	-31.25%	42.88%	36.33%	-64.03%	101.44%	4.04%	-	-
Horiz. %	100.95%	146.83%	102.77%	75.38%	209.58%	104.04%	100.00%	-
EY	3.61	2.48	3.54	4.83	1.74	3.50	3.64	-0.13%
YoY %	45.56%	-29.94%	-26.71%	177.59%	-50.29%	-3.85%	-	-
Horiz. %	99.18%	68.13%	97.25%	132.69%	47.80%	96.15%	100.00%	-
DY	3.49	1.71	3.64	1.32	2.43	5.90	3.48	0.04%
YoY %	104.09%	-53.02%	175.76%	-45.68%	-58.81%	69.54%	-	-
Horiz. %	100.29%	49.14%	104.60%	37.93%	69.83%	169.54%	100.00%	-
P/NAPS	4.78	6.64	4.89	5.04	6.86	3.56	5.50	-2.30%
YoY %	-28.01%	35.79%	-2.98%	-26.53%	92.70%	-35.27%	-	-
Horiz. %	86.91%	120.73%	88.91%	91.64%	124.73%	64.73%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:30:00

ADX

30 Mins

BUY

2024-05-16 11:50:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-16 11:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-16 11:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-16 11:50:00

VOLUME BREAKOUT

5 Mins

BUY

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

604

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

PTRANS

PERAK TRANSIT BERHAD

423

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

418

MYEG

MY E.G. SERVICES BHD

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

329

SUPERMX

SUPERMAX CORPORATION BHD

328

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

59,517,000

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

ORIENT

6.97

-0.18

1,220,900

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

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