[GTRONIC] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Apr-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 4.65%

YoY- 21.27%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	341,212	206,437	313,702	360,317	327,370	310,341	254,728	4.99%
YoY %	65.29%	-34.19%	-12.94%	10.06%	5.49%	21.83%	-	-
Horiz. %	133.95%	81.04%	123.15%	141.45%	128.52%	121.83%	100.00%	-
PBT	66,428	33,917	66,950	79,533	67,247	53,290	30,165	14.05%
YoY %	95.85%	-49.34%	-15.82%	18.27%	26.19%	76.66%	-	-
Horiz. %	220.22%	112.44%	221.95%	263.66%	222.93%	176.66%	100.00%	-
Tax	-4,760	-7,208	-9,106	-12,088	-10,724	-7,945	-3,701	4.28%
YoY %	33.96%	20.84%	24.67%	-12.72%	-34.98%	-114.67%	-	-
Horiz. %	128.61%	194.76%	246.04%	326.61%	289.76%	214.67%	100.00%	-
NP	61,668	26,709	57,844	67,445	56,523	45,345	26,464	15.13%
YoY %	130.89%	-53.83%	-14.24%	19.32%	24.65%	71.35%	-	-
Horiz. %	233.03%	100.93%	218.58%	254.86%	213.58%	171.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,668	26,709	57,844	68,543	56,523	45,345	26,464	15.13%
YoY %	130.89%	-53.83%	-15.61%	21.27%	24.65%	71.35%	-	-
Horiz. %	233.03%	100.93%	218.58%	259.00%	213.58%	171.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.17%	21.25%	13.60%	15.20%	15.95%	14.91%	12.27%	-
YoY %	-66.26%	56.25%	-10.53%	-4.70%	6.98%	21.52%	-	-
Horiz. %	58.44%	173.19%	110.84%	123.88%	129.99%	121.52%	100.00%	-
Total Cost	279,544	179,728	255,858	292,872	270,847	264,996	228,264	3.43%
YoY %	55.54%	-29.75%	-12.64%	8.13%	2.21%	16.09%	-	-
Horiz. %	122.47%	78.74%	112.09%	128.30%	118.66%	116.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,843	257,392	275,222	281,131	271,407	259,658	246,767	2.11%
YoY %	8.72%	-6.48%	-2.10%	3.58%	4.52%	5.22%	-	-
Horiz. %	113.40%	104.31%	111.53%	113.93%	109.99%	105.22%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	31,140	39,489	52,032	67,392	55,582	35,250	23,964	4.46%
YoY %	-21.14%	-24.11%	-22.79%	21.25%	57.68%	47.10%	-	-
Horiz. %	129.94%	164.78%	217.13%	281.22%	231.94%	147.10%	100.00%	-
Div Payout %	50.50%	147.85%	89.95%	98.32%	98.34%	77.74%	90.56%	-
YoY %	-65.84%	64.37%	-8.51%	-0.02%	26.50%	-14.16%	-	-
Horiz. %	55.76%	163.26%	99.33%	108.57%	108.59%	85.84%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	279,843	257,392	275,222	281,131	271,407	259,658	246,767	2.11%
YoY %	8.72%	-6.48%	-2.10%	3.58%	4.52%	5.22%	-	-
Horiz. %	113.40%	104.31%	111.53%	113.93%	109.99%	105.22%	100.00%	-
NOSH	285,612	282,848	280,839	281,131	279,801	273,324	268,225	1.05%
YoY %	0.98%	0.72%	-0.10%	0.48%	2.37%	1.90%	-	-
Horiz. %	106.48%	105.45%	104.70%	104.81%	104.32%	101.90%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	18.07%	12.94%	18.44%	18.72%	17.27%	14.61%	10.39%	-
YoY %	39.64%	-29.83%	-1.50%	8.40%	18.21%	40.62%	-	-
Horiz. %	173.92%	124.54%	177.48%	180.17%	166.22%	140.62%	100.00%	-
ROE	22.04%	10.38%	21.02%	24.38%	20.83%	17.46%	10.72%	-
YoY %	112.33%	-50.62%	-13.78%	17.04%	19.30%	62.87%	-	-
Horiz. %	205.60%	96.83%	196.08%	227.43%	194.31%	162.87%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	119.49	72.99	111.70	128.17	117.00	113.54	94.97	3.90%
YoY %	63.71%	-34.66%	-12.85%	9.55%	3.05%	19.55%	-	-
Horiz. %	125.82%	76.86%	117.62%	134.96%	123.20%	119.55%	100.00%	-
EPS	21.60	9.44	20.60	24.38	20.20	16.59	9.87	13.93%
YoY %	128.81%	-54.17%	-15.50%	20.69%	21.76%	68.09%	-	-
Horiz. %	218.84%	95.64%	208.71%	247.01%	204.66%	168.09%	100.00%	-
DPS	11.00	14.00	18.53	24.00	20.00	13.00	9.00	3.39%
YoY %	-21.43%	-24.45%	-22.79%	20.00%	53.85%	44.44%	-	-
Horiz. %	122.22%	155.56%	205.89%	266.67%	222.22%	144.44%	100.00%	-
NAPS	0.98	0.91	0.98	1.00	0.97	0.95	0.92	1.05%
YoY %	7.69%	-7.14%	-2.00%	3.09%	2.11%	3.26%	-	-
Horiz. %	106.52%	98.91%	106.52%	108.70%	105.43%	103.26%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 281,131
RPS	50.56	30.59	46.49	53.40	48.51	45.99	37.75	4.98%
YoY %	65.28%	-34.20%	-12.94%	10.08%	5.48%	21.83%	-	-
Horiz. %	133.93%	81.03%	123.15%	141.46%	128.50%	121.83%	100.00%	-
EPS	9.14	3.96	8.57	10.16	8.38	6.72	3.92	15.14%
YoY %	130.81%	-53.79%	-15.65%	21.24%	24.70%	71.43%	-	-
Horiz. %	233.16%	101.02%	218.62%	259.18%	213.78%	171.43%	100.00%	-
DPS	4.61	5.85	7.71	9.99	8.24	5.22	3.55	4.44%
YoY %	-21.20%	-24.12%	-22.82%	21.24%	57.85%	47.04%	-	-
Horiz. %	129.86%	164.79%	217.18%	281.41%	232.11%	147.04%	100.00%	-
NAPS	0.4147	0.3814	0.4079	0.4166	0.4022	0.3848	0.3657	2.11%
YoY %	8.73%	-6.50%	-2.09%	3.58%	4.52%	5.22%	-	-
Horiz. %	113.40%	104.29%	111.54%	113.92%	109.98%	105.22%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	4.06	5.16	5.41	5.26	3.44	1.76	1.11	-
P/RPS	3.40	7.07	4.84	4.10	2.94	1.55	1.17	19.44%
YoY %	-51.91%	46.07%	18.05%	39.46%	89.68%	32.48%	-	-
Horiz. %	290.60%	604.27%	413.68%	350.43%	251.28%	132.48%	100.00%	-
P/EPS	18.80	54.64	26.27	21.57	17.03	10.61	11.25	8.93%
YoY %	-65.59%	107.99%	21.79%	26.66%	60.51%	-5.69%	-	-
Horiz. %	167.11%	485.69%	233.51%	191.73%	151.38%	94.31%	100.00%	-
EY	5.32	1.83	3.81	4.64	5.87	9.43	8.89	-8.19%
YoY %	190.71%	-51.97%	-17.89%	-20.95%	-37.75%	6.07%	-	-
Horiz. %	59.84%	20.58%	42.86%	52.19%	66.03%	106.07%	100.00%	-
DY	2.71	2.71	3.42	4.56	5.81	7.39	8.11	-16.69%
YoY %	0.00%	-20.76%	-25.00%	-21.51%	-21.38%	-8.88%	-	-
Horiz. %	33.42%	33.42%	42.17%	56.23%	71.64%	91.12%	100.00%	-
P/NAPS	4.14	5.67	5.52	5.26	3.55	1.85	1.21	22.74%
YoY %	-26.98%	2.72%	4.94%	48.17%	91.89%	52.89%	-	-
Horiz. %	342.15%	468.60%	456.20%	434.71%	293.39%	152.89%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/04/18	25/04/17	26/04/16	28/04/15	29/04/14	30/04/13	24/04/12	-
Price	3.95	5.25	3.89	6.09	3.58	1.82	1.17	-
P/RPS	3.31	7.19	3.48	4.75	3.06	1.60	1.23	17.92%
YoY %	-53.96%	106.61%	-26.74%	55.23%	91.25%	30.08%	-	-
Horiz. %	269.11%	584.55%	282.93%	386.18%	248.78%	130.08%	100.00%	-
P/EPS	18.29	55.60	18.89	24.98	17.72	10.97	11.86	7.48%
YoY %	-67.10%	194.34%	-24.38%	40.97%	61.53%	-7.50%	-	-
Horiz. %	154.22%	468.80%	159.27%	210.62%	149.41%	92.50%	100.00%	-
EY	5.47	1.80	5.29	4.00	5.64	9.12	8.43	-6.95%
YoY %	203.89%	-65.97%	32.25%	-29.08%	-38.16%	8.19%	-	-
Horiz. %	64.89%	21.35%	62.75%	47.45%	66.90%	108.19%	100.00%	-
DY	2.78	2.67	4.76	3.94	5.59	7.14	7.69	-15.59%
YoY %	4.12%	-43.91%	20.81%	-29.52%	-21.71%	-7.15%	-	-
Horiz. %	36.15%	34.72%	61.90%	51.24%	72.69%	92.85%	100.00%	-
P/NAPS	4.03	5.77	3.97	6.09	3.69	1.92	1.27	21.21%
YoY %	-30.16%	45.34%	-34.81%	65.04%	92.19%	51.18%	-	-
Horiz. %	317.32%	454.33%	312.60%	479.53%	290.55%	151.18%	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