[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 2.29%

YoY- 11.73%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	316,026	225,508	232,300	355,450	348,082	326,470	252,214	3.82%
YoY %	40.14%	-2.92%	-34.65%	2.12%	6.62%	29.44%	-	-
Horiz. %	125.30%	89.41%	92.10%	140.93%	138.01%	129.44%	100.00%	-
PBT	55,216	29,310	28,592	82,270	75,644	57,726	38,986	5.96%
YoY %	88.39%	2.51%	-65.25%	8.76%	31.04%	48.07%	-	-
Horiz. %	141.63%	75.18%	73.34%	211.02%	194.03%	148.07%	100.00%	-
Tax	-6,158	-5,852	-8,190	-12,106	-12,848	-9,060	-7,166	-2.49%
YoY %	-5.23%	28.55%	32.35%	5.78%	-41.81%	-26.43%	-	-
Horiz. %	85.93%	81.66%	114.29%	168.94%	179.29%	126.43%	100.00%	-
NP	49,058	23,458	20,402	70,164	62,796	48,666	31,820	7.47%
YoY %	109.13%	14.98%	-70.92%	11.73%	29.03%	52.94%	-	-
Horiz. %	154.17%	73.72%	64.12%	220.50%	197.35%	152.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,058	23,458	20,402	70,164	62,796	48,666	31,820	7.47%
YoY %	109.13%	14.98%	-70.92%	11.73%	29.03%	52.94%	-	-
Horiz. %	154.17%	73.72%	64.12%	220.50%	197.35%	152.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.15%	19.97%	28.64%	14.71%	16.98%	15.69%	18.38%	-
YoY %	-44.17%	-30.27%	94.70%	-13.37%	8.22%	-14.64%	-	-
Horiz. %	60.66%	108.65%	155.82%	80.03%	92.38%	85.36%	100.00%	-
Total Cost	266,968	202,050	211,898	285,286	285,286	277,804	220,394	3.24%
YoY %	32.13%	-4.65%	-25.72%	0.00%	2.69%	26.05%	-	-
Horiz. %	121.13%	91.68%	96.15%	129.44%	129.44%	126.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,334	268,495	284,613	300,783	291,552	274,638	257,999	2.16%
YoY %	9.25%	-5.66%	-5.38%	3.17%	6.16%	6.45%	-	-
Horiz. %	113.70%	104.07%	110.32%	116.58%	113.01%	106.45%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	40,000	56,525	78,902	73,087	61,674	27,463	10,749	24.47%
YoY %	-29.23%	-28.36%	7.96%	18.51%	124.57%	155.49%	-	-
Horiz. %	372.13%	525.86%	734.04%	679.94%	573.77%	255.49%	100.00%	-
Div Payout %	81.54%	240.96%	386.74%	104.17%	98.21%	56.43%	33.78%	-
YoY %	-66.16%	-37.69%	271.26%	6.07%	74.04%	67.05%	-	-
Horiz. %	241.39%	713.32%	1,144.88%	308.38%	290.73%	167.05%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	293,334	268,495	284,613	300,783	291,552	274,638	257,999	2.16%
YoY %	9.25%	-5.66%	-5.38%	3.17%	6.16%	6.45%	-	-
Horiz. %	113.70%	104.07%	110.32%	116.58%	113.01%	106.45%	100.00%	-
NOSH	667,007	282,626	281,795	281,105	280,339	274,638	268,749	16.35%
YoY %	136.00%	0.29%	0.25%	0.27%	2.08%	2.19%	-	-
Horiz. %	248.19%	105.16%	104.85%	104.60%	104.31%	102.19%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	15.52%	10.40%	8.78%	19.74%	18.04%	14.91%	12.62%	-
YoY %	49.23%	18.45%	-55.52%	9.42%	20.99%	18.15%	-	-
Horiz. %	122.98%	82.41%	69.57%	156.42%	142.95%	118.15%	100.00%	-
ROE	16.72%	8.74%	7.17%	23.33%	21.54%	17.72%	12.33%	-
YoY %	91.30%	21.90%	-69.27%	8.31%	21.56%	43.71%	-	-
Horiz. %	135.60%	70.88%	58.15%	189.21%	174.70%	143.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	47.40	79.79	82.44	126.45	124.16	118.87	93.85	-10.75%
YoY %	-40.59%	-3.21%	-34.80%	1.84%	4.45%	26.66%	-	-
Horiz. %	50.51%	85.02%	87.84%	134.74%	132.30%	126.66%	100.00%	-
EPS	7.36	8.30	7.24	24.96	22.40	17.72	11.84	-7.61%
YoY %	-11.33%	14.64%	-70.99%	11.43%	26.41%	49.66%	-	-
Horiz. %	62.16%	70.10%	61.15%	210.81%	189.19%	149.66%	100.00%	-
DPS	6.00	20.00	28.00	26.00	22.00	10.00	4.00	6.98%
YoY %	-70.00%	-28.57%	7.69%	18.18%	120.00%	150.00%	-	-
Horiz. %	150.00%	500.00%	700.00%	650.00%	550.00%	250.00%	100.00%	-
NAPS	0.44	0.95	1.01	1.07	1.04	1.00	0.96	-12.18%
YoY %	-53.68%	-5.94%	-5.61%	2.88%	4.00%	4.17%	-	-
Horiz. %	45.83%	98.96%	105.21%	111.46%	108.33%	104.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 281,081
RPS	46.79	33.39	34.40	52.63	51.54	48.34	37.34	3.82%
YoY %	40.13%	-2.94%	-34.64%	2.11%	6.62%	29.46%	-	-
Horiz. %	125.31%	89.42%	92.13%	140.95%	138.03%	129.46%	100.00%	-
EPS	7.26	3.47	3.02	10.39	9.30	7.21	4.71	7.47%
YoY %	109.22%	14.90%	-70.93%	11.72%	28.99%	53.08%	-	-
Horiz. %	154.14%	73.67%	64.12%	220.59%	197.45%	153.08%	100.00%	-
DPS	5.92	8.37	11.68	10.82	9.13	4.07	1.59	24.48%
YoY %	-29.27%	-28.34%	7.95%	18.51%	124.32%	155.97%	-	-
Horiz. %	372.33%	526.42%	734.59%	680.50%	574.21%	255.97%	100.00%	-
NAPS	0.4343	0.3975	0.4214	0.4454	0.4317	0.4066	0.382	2.16%
YoY %	9.26%	-5.67%	-5.39%	3.17%	6.17%	6.44%	-	-
Horiz. %	113.69%	104.06%	110.31%	116.60%	113.01%	106.44%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.21	6.09	3.33	5.95	4.23	2.17	1.19	-
P/RPS	4.66	7.63	4.04	4.71	3.41	1.83	1.27	24.18%
YoY %	-38.93%	88.86%	-14.23%	38.12%	86.34%	44.09%	-	-
Horiz. %	366.93%	600.79%	318.11%	370.87%	268.50%	144.09%	100.00%	-
P/EPS	30.03	73.37	45.99	23.84	18.88	12.25	10.05	20.00%
YoY %	-59.07%	59.53%	92.91%	26.27%	54.12%	21.89%	-	-
Horiz. %	298.81%	730.05%	457.61%	237.21%	187.86%	121.89%	100.00%	-
EY	3.33	1.36	2.17	4.19	5.30	8.17	9.95	-16.66%
YoY %	144.85%	-37.33%	-48.21%	-20.94%	-35.13%	-17.89%	-	-
Horiz. %	33.47%	13.67%	21.81%	42.11%	53.27%	82.11%	100.00%	-
DY	2.71	3.28	8.41	4.37	5.20	4.61	3.36	-3.51%
YoY %	-17.38%	-61.00%	92.45%	-15.96%	12.80%	37.20%	-	-
Horiz. %	80.65%	97.62%	250.30%	130.06%	154.76%	137.20%	100.00%	-
P/NAPS	5.02	6.41	3.30	5.56	4.07	2.17	1.24	26.23%
YoY %	-21.68%	94.24%	-40.65%	36.61%	87.56%	75.00%	-	-
Horiz. %	404.84%	516.94%	266.13%	448.39%	328.23%	175.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	31/07/18	25/07/17	26/07/16	28/07/15	05/08/14	30/07/13	24/07/12	-
Price	2.50	6.17	3.27	6.10	4.65	2.60	1.39	-
P/RPS	5.27	7.73	3.97	4.82	3.75	2.19	1.48	23.56%
YoY %	-31.82%	94.71%	-17.63%	28.53%	71.23%	47.97%	-	-
Horiz. %	356.08%	522.30%	268.24%	325.68%	253.38%	147.97%	100.00%	-
P/EPS	33.97	74.34	45.17	24.44	20.76	14.67	11.74	19.36%
YoY %	-54.30%	64.58%	84.82%	17.73%	41.51%	24.96%	-	-
Horiz. %	289.35%	633.22%	384.75%	208.18%	176.83%	124.96%	100.00%	-
EY	2.94	1.35	2.21	4.09	4.82	6.82	8.52	-16.24%
YoY %	117.78%	-38.91%	-45.97%	-15.15%	-29.33%	-19.95%	-	-
Horiz. %	34.51%	15.85%	25.94%	48.00%	56.57%	80.05%	100.00%	-
DY	2.40	3.24	8.56	4.26	4.73	3.85	2.88	-2.99%
YoY %	-25.93%	-62.15%	100.94%	-9.94%	22.86%	33.68%	-	-
Horiz. %	83.33%	112.50%	297.22%	147.92%	164.24%	133.68%	100.00%	-
P/NAPS	5.68	6.49	3.24	5.70	4.47	2.60	1.45	25.54%
YoY %	-12.48%	100.31%	-43.16%	27.52%	71.92%	79.31%	-	-
Horiz. %	391.72%	447.59%	223.45%	393.10%	308.28%	179.31%	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