[GTRONIC] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Apr-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 3.84%

YoY- -53.83%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	304,558	246,502	211,950	206,437	215,346	245,836	282,081	5.22%
YoY %	23.55%	16.30%	2.67%	-4.14%	-12.40%	-12.85%	-	-
Horiz. %	107.97%	87.39%	75.14%	73.18%	76.34%	87.15%	100.00%	-
PBT	55,873	39,430	33,807	33,917	33,448	43,023	54,755	1.35%
YoY %	41.70%	16.63%	-0.32%	1.40%	-22.26%	-21.43%	-	-
Horiz. %	102.04%	72.01%	61.74%	61.94%	61.09%	78.57%	100.00%	-
Tax	-4,726	-6,955	-6,558	-7,208	-7,727	-7,927	-8,322	-31.35%
YoY %	32.05%	-6.05%	9.02%	6.72%	2.52%	4.75%	-	-
Horiz. %	56.79%	83.57%	78.80%	86.61%	92.85%	95.25%	100.00%	-
NP	51,147	32,475	27,249	26,709	25,721	35,096	46,433	6.63%
YoY %	57.50%	19.18%	2.02%	3.84%	-26.71%	-24.42%	-	-
Horiz. %	110.15%	69.94%	58.68%	57.52%	55.39%	75.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,147	32,475	27,249	26,709	25,721	35,096	46,433	6.63%
YoY %	57.50%	19.18%	2.02%	3.84%	-26.71%	-24.42%	-	-
Horiz. %	110.15%	69.94%	58.68%	57.52%	55.39%	75.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.46%	17.64%	19.40%	21.25%	23.10%	18.43%	15.20%	-
YoY %	-52.04%	-9.07%	-8.71%	-8.01%	25.34%	21.25%	-	-
Horiz. %	55.66%	116.05%	127.63%	139.80%	151.97%	121.25%	100.00%	-
Total Cost	253,411	214,027	184,701	179,728	189,625	210,740	235,648	4.95%
YoY %	18.40%	15.88%	2.77%	-5.22%	-10.02%	-10.57%	-	-
Horiz. %	107.54%	90.82%	78.38%	76.27%	80.47%	89.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,126	272,265	268,355	257,392	264,822	281,630	285,161	-0.94%
YoY %	3.25%	1.46%	4.26%	-2.81%	-5.97%	-1.24%	-	-
Horiz. %	98.59%	95.48%	94.11%	90.26%	92.87%	98.76%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	45,282	45,282	53,613	39,489	64,664	59,122	66,149	-22.27%
YoY %	0.00%	-15.54%	35.77%	-38.93%	9.37%	-10.62%	-	-
Horiz. %	68.45%	68.45%	81.05%	59.70%	97.76%	89.38%	100.00%	-
Div Payout %	88.53%	139.44%	196.75%	147.85%	251.41%	168.46%	142.46%	-
YoY %	-36.51%	-29.13%	33.07%	-41.19%	49.24%	18.25%	-	-
Horiz. %	62.14%	97.88%	138.11%	103.78%	176.48%	118.25%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	281,126	272,265	268,355	257,392	264,822	281,630	285,161	-0.94%
YoY %	3.25%	1.46%	4.26%	-2.81%	-5.97%	-1.24%	-	-
Horiz. %	98.59%	95.48%	94.11%	90.26%	92.87%	98.76%	100.00%	-
NOSH	285,304	283,609	282,480	282,848	281,725	281,630	282,337	0.69%
YoY %	0.60%	0.40%	-0.13%	0.40%	0.03%	-0.25%	-	-
Horiz. %	101.05%	100.45%	100.05%	100.18%	99.78%	99.75%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	16.79%	13.17%	12.86%	12.94%	11.94%	14.28%	16.46%	-
YoY %	27.49%	2.41%	-0.62%	8.38%	-16.39%	-13.24%	-	-
Horiz. %	102.00%	80.01%	78.13%	78.61%	72.54%	86.76%	100.00%	-
ROE	18.19%	11.93%	10.15%	10.38%	9.71%	12.46%	16.28%	-
YoY %	52.47%	17.54%	-2.22%	6.90%	-22.07%	-23.46%	-	-
Horiz. %	111.73%	73.28%	62.35%	63.76%	59.64%	76.54%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	107.25	86.92	75.03	72.99	76.44	87.29	99.91	4.82%
YoY %	23.39%	15.85%	2.79%	-4.51%	-12.43%	-12.63%	-	-
Horiz. %	107.35%	87.00%	75.10%	73.06%	76.51%	87.37%	100.00%	-
EPS	18.01	11.45	9.65	9.44	9.13	12.46	16.45	6.20%
YoY %	57.29%	18.65%	2.22%	3.40%	-26.73%	-24.26%	-	-
Horiz. %	109.48%	69.60%	58.66%	57.39%	55.50%	75.74%	100.00%	-
DPS	16.00	16.00	19.00	14.00	23.00	20.99	23.43	-22.39%
YoY %	0.00%	-15.79%	35.71%	-39.13%	9.58%	-10.41%	-	-
Horiz. %	68.29%	68.29%	81.09%	59.75%	98.16%	89.59%	100.00%	-
NAPS	0.99	0.96	0.95	0.91	0.94	1.00	1.01	-1.32%
YoY %	3.12%	1.05%	4.40%	-3.19%	-6.00%	-0.99%	-	-
Horiz. %	98.02%	95.05%	94.06%	90.10%	93.07%	99.01%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 282,848
RPS	45.09	36.50	31.38	30.57	31.88	36.40	41.77	5.21%
YoY %	23.53%	16.32%	2.65%	-4.11%	-12.42%	-12.86%	-	-
Horiz. %	107.95%	87.38%	75.13%	73.19%	76.32%	87.14%	100.00%	-
EPS	7.57	4.81	4.03	3.95	3.81	5.20	6.88	6.56%
YoY %	57.38%	19.35%	2.03%	3.67%	-26.73%	-24.42%	-	-
Horiz. %	110.03%	69.91%	58.58%	57.41%	55.38%	75.58%	100.00%	-
DPS	6.70	6.70	7.94	5.85	9.57	8.75	9.79	-22.28%
YoY %	0.00%	-15.62%	35.73%	-38.87%	9.37%	-10.62%	-	-
Horiz. %	68.44%	68.44%	81.10%	59.75%	97.75%	89.38%	100.00%	-
NAPS	0.4162	0.4031	0.3973	0.3811	0.3921	0.417	0.4222	-0.94%
YoY %	3.25%	1.46%	4.25%	-2.81%	-5.97%	-1.23%	-	-
Horiz. %	98.58%	95.48%	94.10%	90.27%	92.87%	98.77%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	6.60	6.15	6.09	5.16	3.48	3.65	3.33	-
P/RPS	6.15	7.08	8.12	7.07	4.55	4.18	3.33	50.36%
YoY %	-13.14%	-12.81%	14.85%	55.38%	8.85%	25.53%	-	-
Horiz. %	184.68%	212.61%	243.84%	212.31%	136.64%	125.53%	100.00%	-
P/EPS	36.64	53.71	63.13	54.64	38.12	29.29	20.25	48.32%
YoY %	-31.78%	-14.92%	15.54%	43.34%	30.15%	44.64%	-	-
Horiz. %	180.94%	265.23%	311.75%	269.83%	188.25%	144.64%	100.00%	-
EY	2.73	1.86	1.58	1.83	2.62	3.41	4.94	-32.58%
YoY %	46.77%	17.72%	-13.66%	-30.15%	-23.17%	-30.97%	-	-
Horiz. %	55.26%	37.65%	31.98%	37.04%	53.04%	69.03%	100.00%	-
DY	2.42	2.60	3.12	2.71	6.61	5.75	7.04	-50.83%
YoY %	-6.92%	-16.67%	15.13%	-59.00%	14.96%	-18.32%	-	-
Horiz. %	34.38%	36.93%	44.32%	38.49%	93.89%	81.68%	100.00%	-
P/NAPS	6.67	6.41	6.41	5.67	3.70	3.65	3.30	59.65%
YoY %	4.06%	0.00%	13.05%	53.24%	1.37%	10.61%	-	-
Horiz. %	202.12%	194.24%	194.24%	171.82%	112.12%	110.61%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	31/10/17	25/07/17	25/04/17	23/02/17	25/10/16	26/07/16	-
Price	6.22	6.59	6.17	5.25	4.40	3.56	3.27	-
P/RPS	5.80	7.58	8.22	7.19	5.76	4.08	3.27	46.37%
YoY %	-23.48%	-7.79%	14.33%	24.83%	41.18%	24.77%	-	-
Horiz. %	177.37%	231.80%	251.38%	219.88%	176.15%	124.77%	100.00%	-
P/EPS	34.53	57.55	63.96	55.60	48.19	28.57	19.88	44.34%
YoY %	-40.00%	-10.02%	15.04%	15.38%	68.67%	43.71%	-	-
Horiz. %	173.69%	289.49%	321.73%	279.68%	242.40%	143.71%	100.00%	-
EY	2.90	1.74	1.56	1.80	2.07	3.50	5.03	-30.65%
YoY %	66.67%	11.54%	-13.33%	-13.04%	-40.86%	-30.42%	-	-
Horiz. %	57.65%	34.59%	31.01%	35.79%	41.15%	69.58%	100.00%	-
DY	2.57	2.43	3.08	2.67	5.23	5.90	7.16	-49.39%
YoY %	5.76%	-21.10%	15.36%	-48.95%	-11.36%	-17.60%	-	-
Horiz. %	35.89%	33.94%	43.02%	37.29%	73.04%	82.40%	100.00%	-
P/NAPS	6.28	6.86	6.49	5.77	4.68	3.56	3.24	55.26%
YoY %	-8.45%	5.70%	12.48%	23.29%	31.46%	9.88%	-	-
Horiz. %	193.83%	211.73%	200.31%	178.09%	144.44%	109.88%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos