[GTRONIC] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Jul-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 38.64%

YoY- -70.92%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	199,328	215,346	224,816	232,300	234,964	343,656	355,242	-31.94%
YoY %	-7.44%	-4.21%	-3.22%	-1.13%	-31.63%	-3.26%	-	-
Horiz. %	56.11%	60.62%	63.29%	65.39%	66.14%	96.74%	100.00%	-
PBT	24,752	33,448	32,980	28,592	22,876	81,594	84,408	-55.82%
YoY %	-26.00%	1.42%	15.35%	24.99%	-71.96%	-3.33%	-	-
Horiz. %	29.32%	39.63%	39.07%	33.87%	27.10%	96.67%	100.00%	-
Tax	-6,084	-7,727	-7,174	-8,190	-8,160	-10,280	-10,312	-29.63%
YoY %	21.26%	-7.71%	12.41%	-0.37%	20.62%	0.31%	-	-
Horiz. %	59.00%	74.93%	69.57%	79.42%	79.13%	99.69%	100.00%	-
NP	18,668	25,721	25,805	20,402	14,716	71,314	74,096	-60.07%
YoY %	-27.42%	-0.33%	26.48%	38.64%	-79.36%	-3.75%	-	-
Horiz. %	25.19%	34.71%	34.83%	27.53%	19.86%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,668	25,721	25,805	20,402	14,716	75,262	80,100	-62.09%
YoY %	-27.42%	-0.33%	26.48%	38.64%	-80.45%	-6.04%	-	-
Horiz. %	23.31%	32.11%	32.22%	25.47%	18.37%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	23.10%	21.75%	28.64%	35.67%	12.60%	12.22%	-
YoY %	6.41%	6.21%	-24.06%	-19.71%	183.10%	3.11%	-	-
Horiz. %	201.15%	189.03%	177.99%	234.37%	291.90%	103.11%	100.00%	-
Total Cost	180,660	189,625	199,010	211,898	220,248	272,342	281,146	-25.51%
YoY %	-4.73%	-4.72%	-6.08%	-3.79%	-19.13%	-3.13%	-	-
Horiz. %	64.26%	67.45%	70.79%	75.37%	78.34%	96.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,392	264,816	281,717	284,613	275,222	314,829	337,465	-16.50%
YoY %	-2.80%	-6.00%	-1.02%	3.41%	-12.58%	-6.71%	-	-
Horiz. %	76.27%	78.47%	83.48%	84.34%	81.56%	93.29%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	56,569	64,795	86,393	78,902	157,270	68,311	93,233	-28.30%
YoY %	-12.70%	-25.00%	9.49%	-49.83%	130.23%	-26.73%	-	-
Horiz. %	60.67%	69.50%	92.66%	84.63%	168.68%	73.27%	100.00%	-
Div Payout %	303.03%	251.92%	334.79%	386.74%	1,068.70%	90.77%	116.40%	-
YoY %	20.29%	-24.75%	-13.43%	-63.81%	1,077.37%	-22.02%	-	-
Horiz. %	260.34%	216.43%	287.62%	332.25%	918.13%	77.98%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	257,392	264,816	281,717	284,613	275,222	314,829	337,465	-16.50%
YoY %	-2.80%	-6.00%	-1.02%	3.41%	-12.58%	-6.71%	-	-
Horiz. %	76.27%	78.47%	83.48%	84.34%	81.56%	93.29%	100.00%	-
NOSH	282,848	281,719	281,717	281,795	280,839	297,008	304,023	-4.69%
YoY %	0.40%	0.00%	-0.03%	0.34%	-5.44%	-2.31%	-	-
Horiz. %	93.04%	92.66%	92.66%	92.69%	92.37%	97.69%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	9.37%	11.94%	11.48%	8.78%	6.26%	20.75%	20.86%	-
YoY %	-21.52%	4.01%	30.75%	40.26%	-69.83%	-0.53%	-	-
Horiz. %	44.92%	57.24%	55.03%	42.09%	30.01%	99.47%	100.00%	-
ROE	7.25%	9.71%	9.16%	7.17%	5.35%	23.91%	23.74%	-
YoY %	-25.33%	6.00%	27.75%	34.02%	-77.62%	0.72%	-	-
Horiz. %	30.54%	40.90%	38.58%	30.20%	22.54%	100.72%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	70.47	76.44	79.80	82.44	83.66	115.71	116.85	-28.59%
YoY %	-7.81%	-4.21%	-3.20%	-1.46%	-27.70%	-0.98%	-	-
Horiz. %	60.31%	65.42%	68.29%	70.55%	71.60%	99.02%	100.00%	-
EPS	6.60	9.13	9.16	7.24	5.24	25.34	26.35	-60.23%
YoY %	-27.71%	-0.33%	26.52%	38.17%	-79.32%	-3.83%	-	-
Horiz. %	25.05%	34.65%	34.76%	27.48%	19.89%	96.17%	100.00%	-
DPS	20.00	23.00	30.67	28.00	56.00	23.00	30.67	-24.78%
YoY %	-13.04%	-25.01%	9.54%	-50.00%	143.48%	-25.01%	-	-
Horiz. %	65.21%	74.99%	100.00%	91.29%	182.59%	74.99%	100.00%	-
NAPS	0.91	0.94	1.00	1.01	0.98	1.06	1.11	-12.39%
YoY %	-3.19%	-6.00%	-0.99%	3.06%	-7.55%	-4.50%	-	-
Horiz. %	81.98%	84.68%	90.09%	90.99%	88.29%	95.50%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 282,337
RPS	29.51	31.89	33.29	34.40	34.79	50.88	52.60	-31.95%
YoY %	-7.46%	-4.21%	-3.23%	-1.12%	-31.62%	-3.27%	-	-
Horiz. %	56.10%	60.63%	63.29%	65.40%	66.14%	96.73%	100.00%	-
EPS	2.76	3.81	3.82	3.02	2.18	11.14	11.86	-62.13%
YoY %	-27.56%	-0.26%	26.49%	38.53%	-80.43%	-6.07%	-	-
Horiz. %	23.27%	32.12%	32.21%	25.46%	18.38%	93.93%	100.00%	-
DPS	8.38	9.59	12.79	11.68	23.29	10.11	13.80	-28.26%
YoY %	-12.62%	-25.02%	9.50%	-49.85%	130.37%	-26.74%	-	-
Horiz. %	60.72%	69.49%	92.68%	84.64%	168.77%	73.26%	100.00%	-
NAPS	0.3811	0.3921	0.4171	0.4214	0.4075	0.4662	0.4997	-16.51%
YoY %	-2.81%	-5.99%	-1.02%	3.41%	-12.59%	-6.70%	-	-
Horiz. %	76.27%	78.47%	83.47%	84.33%	81.55%	93.30%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	5.16	3.48	3.65	3.33	5.41	6.50	6.25	-
P/RPS	7.32	4.55	4.57	4.04	6.47	5.62	5.35	23.22%
YoY %	60.88%	-0.44%	13.12%	-37.56%	15.12%	5.05%	-	-
Horiz. %	136.82%	85.05%	85.42%	75.51%	120.93%	105.05%	100.00%	-
P/EPS	78.18	38.12	39.85	45.99	103.24	25.65	23.72	121.31%
YoY %	105.09%	-4.34%	-13.35%	-55.45%	302.50%	8.14%	-	-
Horiz. %	329.60%	160.71%	168.00%	193.89%	435.24%	108.14%	100.00%	-
EY	1.28	2.62	2.51	2.17	0.97	3.90	4.22	-54.82%
YoY %	-51.15%	4.38%	15.67%	123.71%	-75.13%	-7.58%	-	-
Horiz. %	30.33%	62.09%	59.48%	51.42%	22.99%	92.42%	100.00%	-
DY	3.88	6.61	8.40	8.41	10.35	3.54	4.91	-14.51%
YoY %	-41.30%	-21.31%	-0.12%	-18.74%	192.37%	-27.90%	-	-
Horiz. %	79.02%	134.62%	171.08%	171.28%	210.79%	72.10%	100.00%	-
P/NAPS	5.67	3.70	3.65	3.30	5.52	6.13	5.63	0.47%
YoY %	53.24%	1.37%	10.61%	-40.22%	-9.95%	8.88%	-	-
Horiz. %	100.71%	65.72%	64.83%	58.61%	98.05%	108.88%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/04/17	23/02/17	25/10/16	26/07/16	26/04/16	23/02/16	27/10/15	-
Price	5.25	4.40	3.56	3.27	3.89	5.53	6.11	-
P/RPS	7.45	5.76	4.46	3.97	4.65	4.78	5.23	26.57%
YoY %	29.34%	29.15%	12.34%	-14.62%	-2.72%	-8.60%	-	-
Horiz. %	142.45%	110.13%	85.28%	75.91%	88.91%	91.40%	100.00%	-
P/EPS	79.55	48.19	38.86	45.17	74.24	21.82	23.19	127.28%
YoY %	65.08%	24.01%	-13.97%	-39.16%	240.24%	-5.91%	-	-
Horiz. %	343.04%	207.81%	167.57%	194.78%	320.14%	94.09%	100.00%	-
EY	1.26	2.07	2.57	2.21	1.35	4.58	4.31	-55.91%
YoY %	-39.13%	-19.46%	16.29%	63.70%	-70.52%	6.26%	-	-
Horiz. %	29.23%	48.03%	59.63%	51.28%	31.32%	106.26%	100.00%	-
DY	3.81	5.23	8.61	8.56	14.40	4.16	5.02	-16.78%
YoY %	-27.15%	-39.26%	0.58%	-40.56%	246.15%	-17.13%	-	-
Horiz. %	75.90%	104.18%	171.51%	170.52%	286.85%	82.87%	100.00%	-
P/NAPS	5.77	4.68	3.56	3.24	3.97	5.22	5.50	3.24%
YoY %	23.29%	31.46%	9.88%	-18.39%	-23.95%	-5.09%	-	-
Horiz. %	104.91%	85.09%	64.73%	58.91%	72.18%	94.91%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos