[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 46.93%
YoY- 98.85%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 327,622 316,026 345,944 304,558 266,357 225,508 199,328 39.23%
PBT 70,066 55,216 66,972 55,873 40,956 29,310 24,752 99.98%
Tax -5,889 -6,158 -6,220 -4,726 -6,145 -5,852 -6,084 -2.14%
NP 64,177 49,058 60,752 51,147 34,810 23,458 18,668 127.61%
-
NP to SH 64,177 49,058 60,752 51,147 34,810 23,458 18,668 127.61%
-
Tax Rate 8.40% 11.15% 9.29% 8.46% 15.00% 19.97% 24.58% -
Total Cost 263,445 266,968 285,192 253,411 231,546 202,050 180,660 28.56%
-
Net Worth 300,194 293,334 279,843 281,126 272,135 268,495 257,392 10.78%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 26,683 40,000 - 45,434 60,474 56,525 56,569 -39.37%
Div Payout % 41.58% 81.54% - 88.83% 173.72% 240.96% 303.03% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 300,194 293,334 279,843 281,126 272,135 268,495 257,392 10.78%
NOSH 668,871 667,007 285,612 285,304 283,474 282,626 282,848 77.40%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.59% 15.52% 17.56% 16.79% 13.07% 10.40% 9.37% -
ROE 21.38% 16.72% 21.71% 18.19% 12.79% 8.74% 7.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.11 47.40 121.15 107.25 93.96 79.79 70.47 -21.37%
EPS 9.63 7.36 21.28 18.01 12.28 8.30 6.60 28.61%
DPS 4.00 6.00 0.00 16.00 21.33 20.00 20.00 -65.76%
NAPS 0.45 0.44 0.98 0.99 0.96 0.95 0.91 -37.43%
Adjusted Per Share Value based on latest NOSH - 285,304
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.51 46.79 51.22 45.09 39.44 33.39 29.51 39.24%
EPS 9.50 7.26 9.00 7.57 5.15 3.47 2.76 127.79%
DPS 3.95 5.92 0.00 6.73 8.95 8.37 8.38 -39.40%
NAPS 0.4445 0.4343 0.4143 0.4162 0.4029 0.3975 0.3811 10.79%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.50 2.21 4.06 6.60 6.15 6.09 5.16 -
P/RPS 5.09 4.66 3.35 6.15 6.55 7.63 7.32 -21.49%
P/EPS 25.99 30.03 19.08 36.64 50.08 73.37 78.18 -51.97%
EY 3.85 3.33 5.24 2.73 2.00 1.36 1.28 108.22%
DY 1.60 2.71 0.00 2.42 3.47 3.28 3.88 -44.56%
P/NAPS 5.56 5.02 4.14 6.67 6.41 6.41 5.67 -1.29%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/10/18 31/07/18 24/04/18 27/02/18 31/10/17 25/07/17 25/04/17 -
Price 2.27 2.50 3.95 6.22 6.59 6.17 5.25 -
P/RPS 4.62 5.27 3.26 5.80 7.01 7.73 7.45 -27.25%
P/EPS 23.60 33.97 18.57 34.53 53.66 74.34 79.55 -55.48%
EY 4.24 2.94 5.39 2.90 1.86 1.35 1.26 124.39%
DY 1.76 2.40 0.00 2.57 3.24 3.24 3.81 -40.21%
P/NAPS 5.04 5.68 4.03 6.28 6.86 6.49 5.77 -8.61%

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