[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 25.66%

YoY- 14.98%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	197,664	182,192	316,026	225,508	232,300	355,450	348,082	-8.99%
YoY %	8.49%	-42.35%	40.14%	-2.92%	-34.65%	2.12%	-	-
Horiz. %	56.79%	52.34%	90.79%	64.79%	66.74%	102.12%	100.00%	-
PBT	33,454	25,610	55,216	29,310	28,592	82,270	75,644	-12.70%
YoY %	30.63%	-53.62%	88.39%	2.51%	-65.25%	8.76%	-	-
Horiz. %	44.23%	33.86%	72.99%	38.75%	37.80%	108.76%	100.00%	-
Tax	-1,632	-3,144	-6,158	-5,852	-8,190	-12,106	-12,848	-29.07%
YoY %	48.09%	48.94%	-5.23%	28.55%	32.35%	5.78%	-	-
Horiz. %	12.70%	24.47%	47.93%	45.55%	63.75%	94.22%	100.00%	-
NP	31,822	22,466	49,058	23,458	20,402	70,164	62,796	-10.70%
YoY %	41.65%	-54.21%	109.13%	14.98%	-70.92%	11.73%	-	-
Horiz. %	50.68%	35.78%	78.12%	37.36%	32.49%	111.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,822	22,466	49,058	23,458	20,402	70,164	62,796	-10.70%
YoY %	41.65%	-54.21%	109.13%	14.98%	-70.92%	11.73%	-	-
Horiz. %	50.68%	35.78%	78.12%	37.36%	32.49%	111.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.88%	12.28%	11.15%	19.97%	28.64%	14.71%	16.98%	-
YoY %	-60.26%	10.13%	-44.17%	-30.27%	94.70%	-13.37%	-	-
Horiz. %	28.74%	72.32%	65.67%	117.61%	168.67%	86.63%	100.00%	-
Total Cost	165,842	159,726	266,968	202,050	211,898	285,286	285,286	-8.63%
YoY %	3.83%	-40.17%	32.13%	-4.65%	-25.72%	0.00%	-	-
Horiz. %	58.13%	55.99%	93.58%	70.82%	74.28%	100.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,555	294,397	293,334	268,495	284,613	300,783	291,552	0.17%
YoY %	0.05%	0.36%	9.25%	-5.66%	-5.38%	3.17%	-	-
Horiz. %	101.03%	100.98%	100.61%	92.09%	97.62%	103.17%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	66,944	66,908	40,000	56,525	78,902	73,087	61,674	1.37%
YoY %	0.05%	67.27%	-29.23%	-28.36%	7.96%	18.51%	-	-
Horiz. %	108.54%	108.49%	64.86%	91.65%	127.93%	118.51%	100.00%	-
Div Payout %	210.37%	297.82%	81.54%	240.96%	386.74%	104.17%	98.21%	-
YoY %	-29.36%	265.24%	-66.16%	-37.69%	271.26%	6.07%	-	-
Horiz. %	214.20%	303.25%	83.03%	245.35%	393.79%	106.07%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	294,555	294,397	293,334	268,495	284,613	300,783	291,552	0.17%
YoY %	0.05%	0.36%	9.25%	-5.66%	-5.38%	3.17%	-	-
Horiz. %	101.03%	100.98%	100.61%	92.09%	97.62%	103.17%	100.00%	-
NOSH	669,444	669,122	667,007	282,626	281,795	281,105	280,339	15.59%
YoY %	0.05%	0.32%	136.00%	0.29%	0.25%	0.27%	-	-
Horiz. %	238.80%	238.68%	237.93%	100.82%	100.52%	100.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	16.10%	12.33%	15.52%	10.40%	8.78%	19.74%	18.04%	-
YoY %	30.58%	-20.55%	49.23%	18.45%	-55.52%	9.42%	-	-
Horiz. %	89.25%	68.35%	86.03%	57.65%	48.67%	109.42%	100.00%	-
ROE	10.80%	7.63%	16.72%	8.74%	7.17%	23.33%	21.54%	-
YoY %	41.55%	-54.37%	91.30%	21.90%	-69.27%	8.31%	-	-
Horiz. %	50.14%	35.42%	77.62%	40.58%	33.29%	108.31%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	29.53	27.23	47.40	79.79	82.44	126.45	124.16	-21.26%
YoY %	8.45%	-42.55%	-40.59%	-3.21%	-34.80%	1.84%	-	-
Horiz. %	23.78%	21.93%	38.18%	64.26%	66.40%	101.84%	100.00%	-
EPS	4.76	3.36	7.36	8.30	7.24	24.96	22.40	-22.73%
YoY %	41.67%	-54.35%	-11.33%	14.64%	-70.99%	11.43%	-	-
Horiz. %	21.25%	15.00%	32.86%	37.05%	32.32%	111.43%	100.00%	-
DPS	10.00	10.00	6.00	20.00	28.00	26.00	22.00	-12.30%
YoY %	0.00%	66.67%	-70.00%	-28.57%	7.69%	18.18%	-	-
Horiz. %	45.45%	45.45%	27.27%	90.91%	127.27%	118.18%	100.00%	-
NAPS	0.44	0.44	0.44	0.95	1.01	1.07	1.04	-13.34%
YoY %	0.00%	0.00%	-53.68%	-5.94%	-5.61%	2.88%	-	-
Horiz. %	42.31%	42.31%	42.31%	91.35%	97.12%	102.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 282,480
RPS	29.27	26.98	46.79	33.39	34.40	52.63	51.54	-8.99%
YoY %	8.49%	-42.34%	40.13%	-2.94%	-34.64%	2.11%	-	-
Horiz. %	56.79%	52.35%	90.78%	64.78%	66.74%	102.11%	100.00%	-
EPS	4.71	3.33	7.26	3.47	3.02	10.39	9.30	-10.71%
YoY %	41.44%	-54.13%	109.22%	14.90%	-70.93%	11.72%	-	-
Horiz. %	50.65%	35.81%	78.06%	37.31%	32.47%	111.72%	100.00%	-
DPS	9.91	9.91	5.92	8.37	11.68	10.82	9.13	1.37%
YoY %	0.00%	67.40%	-29.27%	-28.34%	7.95%	18.51%	-	-
Horiz. %	108.54%	108.54%	64.84%	91.68%	127.93%	118.51%	100.00%	-
NAPS	0.4361	0.4359	0.4343	0.3975	0.4214	0.4454	0.4317	0.16%
YoY %	0.05%	0.37%	9.26%	-5.67%	-5.39%	3.17%	-	-
Horiz. %	101.02%	100.97%	100.60%	92.08%	97.61%	103.17%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.14	1.67	2.21	6.09	3.33	5.95	4.23	-
P/RPS	7.25	6.13	4.66	7.63	4.04	4.71	3.41	13.38%
YoY %	18.27%	31.55%	-38.93%	88.86%	-14.23%	38.12%	-	-
Horiz. %	212.61%	179.77%	136.66%	223.75%	118.48%	138.12%	100.00%	-
P/EPS	45.02	49.74	30.03	73.37	45.99	23.84	18.88	15.56%
YoY %	-9.49%	65.63%	-59.07%	59.53%	92.91%	26.27%	-	-
Horiz. %	238.45%	263.45%	159.06%	388.61%	243.59%	126.27%	100.00%	-
EY	2.22	2.01	3.33	1.36	2.17	4.19	5.30	-13.48%
YoY %	10.45%	-39.64%	144.85%	-37.33%	-48.21%	-20.94%	-	-
Horiz. %	41.89%	37.92%	62.83%	25.66%	40.94%	79.06%	100.00%	-
DY	4.67	5.99	2.71	3.28	8.41	4.37	5.20	-1.77%
YoY %	-22.04%	121.03%	-17.38%	-61.00%	92.45%	-15.96%	-	-
Horiz. %	89.81%	115.19%	52.12%	63.08%	161.73%	84.04%	100.00%	-
P/NAPS	4.86	3.80	5.02	6.41	3.30	5.56	4.07	2.99%
YoY %	27.89%	-24.30%	-21.68%	94.24%	-40.65%	36.61%	-	-
Horiz. %	119.41%	93.37%	123.34%	157.49%	81.08%	136.61%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/07/20	31/07/19	31/07/18	25/07/17	26/07/16	28/07/15	05/08/14	-
Price	2.37	1.78	2.50	6.17	3.27	6.10	4.65	-
P/RPS	8.03	6.54	5.27	7.73	3.97	4.82	3.75	13.51%
YoY %	22.78%	24.10%	-31.82%	94.71%	-17.63%	28.53%	-	-
Horiz. %	214.13%	174.40%	140.53%	206.13%	105.87%	128.53%	100.00%	-
P/EPS	49.86	53.01	33.97	74.34	45.17	24.44	20.76	15.70%
YoY %	-5.94%	56.05%	-54.30%	64.58%	84.82%	17.73%	-	-
Horiz. %	240.17%	255.35%	163.63%	358.09%	217.58%	117.73%	100.00%	-
EY	2.01	1.89	2.94	1.35	2.21	4.09	4.82	-13.55%
YoY %	6.35%	-35.71%	117.78%	-38.91%	-45.97%	-15.15%	-	-
Horiz. %	41.70%	39.21%	61.00%	28.01%	45.85%	84.85%	100.00%	-
DY	4.22	5.62	2.40	3.24	8.56	4.26	4.73	-1.88%
YoY %	-24.91%	134.17%	-25.93%	-62.15%	100.94%	-9.94%	-	-
Horiz. %	89.22%	118.82%	50.74%	68.50%	180.97%	90.06%	100.00%	-
P/NAPS	5.39	4.05	5.68	6.49	3.24	5.70	4.47	3.16%
YoY %	33.09%	-28.70%	-12.48%	100.31%	-43.16%	27.52%	-	-
Horiz. %	120.58%	90.60%	127.07%	145.19%	72.48%	127.52%	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