[GTRONIC] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 25.66%
YoY- 14.98%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 345,944 304,558 266,357 225,508 199,328 215,346 224,816 33.32%
PBT 66,972 55,873 40,956 29,310 24,752 33,448 32,980 60.42%
Tax -6,220 -4,726 -6,145 -5,852 -6,084 -7,727 -7,174 -9.08%
NP 60,752 51,147 34,810 23,458 18,668 25,721 25,805 77.06%
-
NP to SH 60,752 51,147 34,810 23,458 18,668 25,721 25,805 77.06%
-
Tax Rate 9.29% 8.46% 15.00% 19.97% 24.58% 23.10% 21.75% -
Total Cost 285,192 253,411 231,546 202,050 180,660 189,625 199,010 27.13%
-
Net Worth 279,843 281,126 272,135 268,495 257,392 264,816 281,717 -0.44%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 45,434 60,474 56,525 56,569 64,795 86,393 -
Div Payout % - 88.83% 173.72% 240.96% 303.03% 251.92% 334.79% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 279,843 281,126 272,135 268,495 257,392 264,816 281,717 -0.44%
NOSH 285,612 285,304 283,474 282,626 282,848 281,719 281,717 0.92%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.56% 16.79% 13.07% 10.40% 9.37% 11.94% 11.48% -
ROE 21.71% 18.19% 12.79% 8.74% 7.25% 9.71% 9.16% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 121.15 107.25 93.96 79.79 70.47 76.44 79.80 32.12%
EPS 21.28 18.01 12.28 8.30 6.60 9.13 9.16 75.49%
DPS 0.00 16.00 21.33 20.00 20.00 23.00 30.67 -
NAPS 0.98 0.99 0.96 0.95 0.91 0.94 1.00 -1.33%
Adjusted Per Share Value based on latest NOSH - 282,480
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.22 45.09 39.44 33.39 29.51 31.88 33.29 33.31%
EPS 9.00 7.57 5.15 3.47 2.76 3.81 3.82 77.15%
DPS 0.00 6.73 8.95 8.37 8.38 9.59 12.79 -
NAPS 0.4143 0.4162 0.4029 0.3975 0.3811 0.3921 0.4171 -0.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.06 6.60 6.15 6.09 5.16 3.48 3.65 -
P/RPS 3.35 6.15 6.55 7.63 7.32 4.55 4.57 -18.71%
P/EPS 19.08 36.64 50.08 73.37 78.18 38.12 39.85 -38.82%
EY 5.24 2.73 2.00 1.36 1.28 2.62 2.51 63.41%
DY 0.00 2.42 3.47 3.28 3.88 6.61 8.40 -
P/NAPS 4.14 6.67 6.41 6.41 5.67 3.70 3.65 8.76%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/04/18 27/02/18 31/10/17 25/07/17 25/04/17 23/02/17 25/10/16 -
Price 3.95 6.22 6.59 6.17 5.25 4.40 3.56 -
P/RPS 3.26 5.80 7.01 7.73 7.45 5.76 4.46 -18.87%
P/EPS 18.57 34.53 53.66 74.34 79.55 48.19 38.86 -38.90%
EY 5.39 2.90 1.86 1.35 1.26 2.07 2.57 63.92%
DY 0.00 2.57 3.24 3.24 3.81 5.23 8.61 -
P/NAPS 4.03 6.28 6.86 6.49 5.77 4.68 3.56 8.62%

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
Post a Comment