[GTRONIC] QoQ TTM 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- -19.73%
YoY- -32.88%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 206,437 215,346 245,836 282,081 313,702 343,656 356,361 -30.48%
PBT 33,917 33,448 43,023 54,755 66,950 81,594 79,866 -43.47%
Tax -7,208 -7,727 -7,927 -8,322 -9,106 -10,280 -8,988 -13.67%
NP 26,709 25,721 35,096 46,433 57,844 71,314 70,878 -47.79%
-
NP to SH 26,709 25,721 35,096 46,433 57,844 71,314 72,038 -48.35%
-
Tax Rate 21.25% 23.10% 18.43% 15.20% 13.60% 12.60% 11.25% -
Total Cost 179,728 189,625 210,740 235,648 255,858 272,342 285,483 -26.52%
-
Net Worth 257,392 264,822 281,630 285,161 275,222 287,982 359,347 -19.92%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 39,489 64,664 59,122 66,149 52,032 68,920 68,920 -30.99%
Div Payout % 147.85% 251.41% 168.46% 142.46% 89.95% 96.64% 95.67% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 257,392 264,822 281,630 285,161 275,222 287,982 359,347 -19.92%
NOSH 282,848 281,725 281,630 282,337 280,839 271,681 323,736 -8.60%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.94% 11.94% 14.28% 16.46% 18.44% 20.75% 19.89% -
ROE 10.38% 9.71% 12.46% 16.28% 21.02% 24.76% 20.05% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 72.99 76.44 87.29 99.91 111.70 126.49 110.08 -23.94%
EPS 9.44 9.13 12.46 16.45 20.60 26.25 22.25 -43.50%
DPS 14.00 23.00 20.99 23.43 18.53 25.37 21.29 -24.36%
NAPS 0.91 0.94 1.00 1.01 0.98 1.06 1.11 -12.39%
Adjusted Per Share Value based on latest NOSH - 282,337
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.57 31.88 36.40 41.77 46.45 50.88 52.76 -30.47%
EPS 3.95 3.81 5.20 6.88 8.56 10.56 10.67 -48.41%
DPS 5.85 9.57 8.75 9.79 7.70 10.20 10.20 -30.94%
NAPS 0.3811 0.3921 0.417 0.4222 0.4075 0.4264 0.5321 -19.93%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
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 7.07 4.55 4.18 3.33 4.84 5.14 5.68 15.69%
P/EPS 54.64 38.12 29.29 20.25 26.27 24.76 28.09 55.76%
EY 1.83 2.62 3.41 4.94 3.81 4.04 3.56 -35.80%
DY 2.71 6.61 5.75 7.04 3.42 3.90 3.41 -14.19%
P/NAPS 5.67 3.70 3.65 3.30 5.52 6.13 5.63 0.47%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
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 7.19 5.76 4.08 3.27 3.48 4.37 5.55 18.81%
P/EPS 55.60 48.19 28.57 19.88 18.89 21.07 27.46 59.97%
EY 1.80 2.07 3.50 5.03 5.29 4.75 3.64 -37.43%
DY 2.67 5.23 5.90 7.16 4.76 4.59 3.48 -16.17%
P/NAPS 5.77 4.68 3.56 3.24 3.97 5.22 5.50 3.24%

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