[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Apr-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -80.45%

YoY- -78.55%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	215,346	224,816	232,300	234,964	343,656	355,242	355,450	-28.29%
YoY %	-4.21%	-3.22%	-1.13%	-31.63%	-3.26%	-0.06%	-	-
Horiz. %	60.58%	63.25%	65.35%	66.10%	96.68%	99.94%	100.00%	-
PBT	33,448	32,980	28,592	22,876	81,594	84,408	82,270	-44.96%
YoY %	1.42%	15.35%	24.99%	-71.96%	-3.33%	2.60%	-	-
Horiz. %	40.66%	40.09%	34.75%	27.81%	99.18%	102.60%	100.00%	-
Tax	-7,727	-7,174	-8,190	-8,160	-10,280	-10,312	-12,106	-25.76%
YoY %	-7.71%	12.41%	-0.37%	20.62%	0.31%	14.82%	-	-
Horiz. %	63.83%	59.26%	67.65%	67.40%	84.92%	85.18%	100.00%	-
NP	25,721	25,805	20,402	14,716	71,314	74,096	70,164	-48.62%
YoY %	-0.33%	26.48%	38.64%	-79.36%	-3.75%	5.60%	-	-
Horiz. %	36.66%	36.78%	29.08%	20.97%	101.64%	105.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,721	25,805	20,402	14,716	75,262	80,100	70,164	-48.62%
YoY %	-0.33%	26.48%	38.64%	-80.45%	-6.04%	14.16%	-	-
Horiz. %	36.66%	36.78%	29.08%	20.97%	107.27%	114.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.10%	21.75%	28.64%	35.67%	12.60%	12.22%	14.71%	-
YoY %	6.21%	-24.06%	-19.71%	183.10%	3.11%	-16.93%	-	-
Horiz. %	157.04%	147.86%	194.70%	242.49%	85.66%	83.07%	100.00%	-
Total Cost	189,625	199,010	211,898	220,248	272,342	281,146	285,286	-23.74%
YoY %	-4.72%	-6.08%	-3.79%	-19.13%	-3.13%	-1.45%	-	-
Horiz. %	66.47%	69.76%	74.28%	77.20%	95.46%	98.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,816	281,717	284,613	275,222	314,829	337,465	300,783	-8.10%
YoY %	-6.00%	-1.02%	3.41%	-12.58%	-6.71%	12.20%	-	-
Horiz. %	88.04%	93.66%	94.62%	91.50%	104.67%	112.20%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	64,795	86,393	78,902	157,270	68,311	93,233	73,087	-7.68%
YoY %	-25.00%	9.49%	-49.83%	130.23%	-26.73%	27.56%	-	-
Horiz. %	88.65%	118.21%	107.96%	215.18%	93.47%	127.56%	100.00%	-
Div Payout %	251.92%	334.79%	386.74%	1,068.70%	90.77%	116.40%	104.17%	-
YoY %	-24.75%	-13.43%	-63.81%	1,077.37%	-22.02%	11.74%	-	-
Horiz. %	241.84%	321.39%	371.26%	1,025.92%	87.14%	111.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	264,816	281,717	284,613	275,222	314,829	337,465	300,783	-8.10%
YoY %	-6.00%	-1.02%	3.41%	-12.58%	-6.71%	12.20%	-	-
Horiz. %	88.04%	93.66%	94.62%	91.50%	104.67%	112.20%	100.00%	-
NOSH	281,719	281,717	281,795	280,839	297,008	304,023	281,105	0.14%
YoY %	0.00%	-0.03%	0.34%	-5.44%	-2.31%	8.15%	-	-
Horiz. %	100.22%	100.22%	100.25%	99.91%	105.66%	108.15%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	11.94%	11.48%	8.78%	6.26%	20.75%	20.86%	19.74%	-
YoY %	4.01%	30.75%	40.26%	-69.83%	-0.53%	5.67%	-	-
Horiz. %	60.49%	58.16%	44.48%	31.71%	105.12%	105.67%	100.00%	-
ROE	9.71%	9.16%	7.17%	5.35%	23.91%	23.74%	23.33%	-
YoY %	6.00%	27.75%	34.02%	-77.62%	0.72%	1.76%	-	-
Horiz. %	41.62%	39.26%	30.73%	22.93%	102.49%	101.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	76.44	79.80	82.44	83.66	115.71	116.85	126.45	-28.39%
YoY %	-4.21%	-3.20%	-1.46%	-27.70%	-0.98%	-7.59%	-	-
Horiz. %	60.45%	63.11%	65.20%	66.16%	91.51%	92.41%	100.00%	-
EPS	9.13	9.16	7.24	5.24	25.34	26.35	24.96	-48.69%
YoY %	-0.33%	26.52%	38.17%	-79.32%	-3.83%	5.57%	-	-
Horiz. %	36.58%	36.70%	29.01%	20.99%	101.52%	105.57%	100.00%	-
DPS	23.00	30.67	28.00	56.00	23.00	30.67	26.00	-7.81%
YoY %	-25.01%	9.54%	-50.00%	143.48%	-25.01%	17.96%	-	-
Horiz. %	88.46%	117.96%	107.69%	215.38%	88.46%	117.96%	100.00%	-
NAPS	0.94	1.00	1.01	0.98	1.06	1.11	1.07	-8.23%
YoY %	-6.00%	-0.99%	3.06%	-7.55%	-4.50%	3.74%	-	-
Horiz. %	87.85%	93.46%	94.39%	91.59%	99.07%	103.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 280,839
RPS	31.89	33.29	34.40	34.79	50.88	52.60	52.63	-28.28%
YoY %	-4.21%	-3.23%	-1.12%	-31.62%	-3.27%	-0.06%	-	-
Horiz. %	60.59%	63.25%	65.36%	66.10%	96.67%	99.94%	100.00%	-
EPS	3.81	3.82	3.02	2.18	11.14	11.86	10.39	-48.61%
YoY %	-0.26%	26.49%	38.53%	-80.43%	-6.07%	14.15%	-	-
Horiz. %	36.67%	36.77%	29.07%	20.98%	107.22%	114.15%	100.00%	-
DPS	9.59	12.79	11.68	23.29	10.11	13.80	10.82	-7.69%
YoY %	-25.02%	9.50%	-49.85%	130.37%	-26.74%	27.54%	-	-
Horiz. %	88.63%	118.21%	107.95%	215.25%	93.44%	127.54%	100.00%	-
NAPS	0.3921	0.4171	0.4214	0.4075	0.4662	0.4997	0.4454	-8.11%
YoY %	-5.99%	-1.02%	3.41%	-12.59%	-6.70%	12.19%	-	-
Horiz. %	88.03%	93.65%	94.61%	91.49%	104.67%	112.19%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	3.48	3.65	3.33	5.41	6.50	6.25	5.95	-
P/RPS	4.55	4.57	4.04	6.47	5.62	5.35	4.71	-2.26%
YoY %	-0.44%	13.12%	-37.56%	15.12%	5.05%	13.59%	-	-
Horiz. %	96.60%	97.03%	85.77%	137.37%	119.32%	113.59%	100.00%	-
P/EPS	38.12	39.85	45.99	103.24	25.65	23.72	23.84	36.54%
YoY %	-4.34%	-13.35%	-55.45%	302.50%	8.14%	-0.50%	-	-
Horiz. %	159.90%	167.16%	192.91%	433.05%	107.59%	99.50%	100.00%	-
EY	2.62	2.51	2.17	0.97	3.90	4.22	4.19	-26.77%
YoY %	4.38%	15.67%	123.71%	-75.13%	-7.58%	0.72%	-	-
Horiz. %	62.53%	59.90%	51.79%	23.15%	93.08%	100.72%	100.00%	-
DY	6.61	8.40	8.41	10.35	3.54	4.91	4.37	31.60%
YoY %	-21.31%	-0.12%	-18.74%	192.37%	-27.90%	12.36%	-	-
Horiz. %	151.26%	192.22%	192.45%	236.84%	81.01%	112.36%	100.00%	-
P/NAPS	3.70	3.65	3.30	5.52	6.13	5.63	5.56	-23.68%
YoY %	1.37%	10.61%	-40.22%	-9.95%	8.88%	1.26%	-	-
Horiz. %	66.55%	65.65%	59.35%	99.28%	110.25%	101.26%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	25/10/16	26/07/16	26/04/16	23/02/16	27/10/15	28/07/15	-
Price	4.40	3.56	3.27	3.89	5.53	6.11	6.10	-
P/RPS	5.76	4.46	3.97	4.65	4.78	5.23	4.82	12.55%
YoY %	29.15%	12.34%	-14.62%	-2.72%	-8.60%	8.51%	-	-
Horiz. %	119.50%	92.53%	82.37%	96.47%	99.17%	108.51%	100.00%	-
P/EPS	48.19	38.86	45.17	74.24	21.82	23.19	24.44	56.91%
YoY %	24.01%	-13.97%	-39.16%	240.24%	-5.91%	-5.11%	-	-
Horiz. %	197.18%	159.00%	184.82%	303.76%	89.28%	94.89%	100.00%	-
EY	2.07	2.57	2.21	1.35	4.58	4.31	4.09	-36.36%
YoY %	-19.46%	16.29%	63.70%	-70.52%	6.26%	5.38%	-	-
Horiz. %	50.61%	62.84%	54.03%	33.01%	111.98%	105.38%	100.00%	-
DY	5.23	8.61	8.56	14.40	4.16	5.02	4.26	14.58%
YoY %	-39.26%	0.58%	-40.56%	246.15%	-17.13%	17.84%	-	-
Horiz. %	122.77%	202.11%	200.94%	338.03%	97.65%	117.84%	100.00%	-
P/NAPS	4.68	3.56	3.24	3.97	5.22	5.50	5.70	-12.26%
YoY %	31.46%	9.88%	-18.39%	-23.95%	-5.09%	-3.51%	-	-
Horiz. %	82.11%	62.46%	56.84%	69.65%	91.58%	96.49%	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