[GTRONIC] YoY Cumulative Quarter 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- 177.28%

YoY- -70.92%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	91,096	158,013	112,754	116,150	177,725	174,041	163,235	-9.25%
YoY %	-42.35%	40.14%	-2.92%	-34.65%	2.12%	6.62%	-	-
Horiz. %	55.81%	96.80%	69.07%	71.16%	108.88%	106.62%	100.00%	-
PBT	12,805	27,608	14,655	14,296	41,135	37,822	28,863	-12.66%
YoY %	-53.62%	88.39%	2.51%	-65.25%	8.76%	31.04%	-	-
Horiz. %	44.36%	95.65%	50.77%	49.53%	142.52%	131.04%	100.00%	-
Tax	-1,572	-3,079	-2,926	-4,095	-6,053	-6,424	-4,530	-16.16%
YoY %	48.94%	-5.23%	28.55%	32.35%	5.78%	-41.81%	-	-
Horiz. %	34.70%	67.97%	64.59%	90.40%	133.62%	141.81%	100.00%	-
NP	11,233	24,529	11,729	10,201	35,082	31,398	24,333	-12.08%
YoY %	-54.21%	109.13%	14.98%	-70.92%	11.73%	29.03%	-	-
Horiz. %	46.16%	100.81%	48.20%	41.92%	144.17%	129.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,233	24,529	11,729	10,201	35,082	31,398	24,333	-12.08%
YoY %	-54.21%	109.13%	14.98%	-70.92%	11.73%	29.03%	-	-
Horiz. %	46.16%	100.81%	48.20%	41.92%	144.17%	129.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.28%	11.15%	19.97%	28.64%	14.71%	16.98%	15.69%	-
YoY %	10.13%	-44.17%	-30.27%	94.70%	-13.37%	8.22%	-	-
Horiz. %	78.27%	71.06%	127.28%	182.54%	93.75%	108.22%	100.00%	-
Total Cost	79,863	133,484	101,025	105,949	142,643	142,643	138,902	-8.80%
YoY %	-40.17%	32.13%	-4.65%	-25.72%	0.00%	2.69%	-	-
Horiz. %	57.50%	96.10%	72.73%	76.28%	102.69%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,397	293,334	268,495	284,613	300,783	291,552	274,638	1.16%
YoY %	0.36%	9.25%	-5.66%	-5.38%	3.17%	6.16%	-	-
Horiz. %	107.19%	106.81%	97.76%	103.63%	109.52%	106.16%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	33,454	20,000	28,262	39,451	36,543	30,837	13,731	15.99%
YoY %	67.27%	-29.23%	-28.36%	7.96%	18.50%	124.58%	-	-
Horiz. %	243.64%	145.66%	205.83%	287.31%	266.14%	224.58%	100.00%	-
Div Payout %	297.82%	81.54%	240.96%	386.74%	104.17%	98.21%	56.43%	-
YoY %	265.24%	-66.16%	-37.69%	271.26%	6.07%	74.04%	-	-
Horiz. %	527.77%	144.50%	427.01%	685.34%	184.60%	174.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	294,397	293,334	268,495	284,613	300,783	291,552	274,638	1.16%
YoY %	0.36%	9.25%	-5.66%	-5.38%	3.17%	6.16%	-	-
Horiz. %	107.19%	106.81%	97.76%	103.63%	109.52%	106.16%	100.00%	-
NOSH	669,122	667,007	282,626	281,795	281,105	280,339	274,638	15.99%
YoY %	0.32%	136.00%	0.29%	0.25%	0.27%	2.08%	-	-
Horiz. %	243.64%	242.87%	102.91%	102.61%	102.35%	102.08%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	12.33%	15.52%	10.40%	8.78%	19.74%	18.04%	14.91%	-
YoY %	-20.55%	49.23%	18.45%	-55.52%	9.42%	20.99%	-	-
Horiz. %	82.70%	104.09%	69.75%	58.89%	132.39%	120.99%	100.00%	-
ROE	3.82%	8.36%	4.37%	3.58%	11.66%	10.77%	8.86%	-
YoY %	-54.31%	91.30%	22.07%	-69.30%	8.26%	21.56%	-	-
Horiz. %	43.12%	94.36%	49.32%	40.41%	131.60%	121.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	13.62	23.70	39.90	41.22	63.22	62.08	59.44	-21.76%
YoY %	-42.53%	-40.60%	-3.20%	-34.80%	1.84%	4.44%	-	-
Horiz. %	22.91%	39.87%	67.13%	69.35%	106.36%	104.44%	100.00%	-
EPS	1.68	3.68	4.15	3.62	12.48	11.20	8.86	-24.19%
YoY %	-54.35%	-11.33%	14.64%	-70.99%	11.43%	26.41%	-	-
Horiz. %	18.96%	41.53%	46.84%	40.86%	140.86%	126.41%	100.00%	-
DPS	5.00	3.00	10.00	14.00	13.00	11.00	5.00	0.00%
YoY %	66.67%	-70.00%	-28.57%	7.69%	18.18%	120.00%	-	-
Horiz. %	100.00%	60.00%	200.00%	280.00%	260.00%	220.00%	100.00%	-
NAPS	0.44	0.44	0.95	1.01	1.07	1.04	1.00	-12.78%
YoY %	0.00%	-53.68%	-5.94%	-5.61%	2.88%	4.00%	-	-
Horiz. %	44.00%	44.00%	95.00%	101.00%	107.00%	104.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 282,337
RPS	13.49	23.40	16.69	17.20	26.31	25.77	24.17	-9.25%
YoY %	-42.35%	40.20%	-2.97%	-34.63%	2.10%	6.62%	-	-
Horiz. %	55.81%	96.81%	69.05%	71.16%	108.85%	106.62%	100.00%	-
EPS	1.66	3.63	1.74	1.51	5.19	4.65	3.60	-12.09%
YoY %	-54.27%	108.62%	15.23%	-70.91%	11.61%	29.17%	-	-
Horiz. %	46.11%	100.83%	48.33%	41.94%	144.17%	129.17%	100.00%	-
DPS	4.95	2.96	4.18	5.84	5.41	4.57	2.03	16.00%
YoY %	67.23%	-29.19%	-28.42%	7.95%	18.38%	125.12%	-	-
Horiz. %	243.84%	145.81%	205.91%	287.68%	266.50%	225.12%	100.00%	-
NAPS	0.4359	0.4343	0.3975	0.4214	0.4454	0.4317	0.4066	1.16%
YoY %	0.37%	9.26%	-5.67%	-5.39%	3.17%	6.17%	-	-
Horiz. %	107.21%	106.81%	97.76%	103.64%	109.54%	106.17%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.67	2.21	6.09	3.33	5.95	4.23	2.17	-
P/RPS	12.27	9.32	15.27	8.08	9.41	6.81	3.65	22.38%
YoY %	31.65%	-38.97%	88.99%	-14.13%	38.18%	86.58%	-	-
Horiz. %	336.16%	255.34%	418.36%	221.37%	257.81%	186.58%	100.00%	-
P/EPS	99.47	60.07	146.75	91.99	47.68	37.77	24.49	26.30%
YoY %	65.59%	-59.07%	59.53%	92.93%	26.24%	54.23%	-	-
Horiz. %	406.17%	245.28%	599.22%	375.62%	194.69%	154.23%	100.00%	-
EY	1.01	1.66	0.68	1.09	2.10	2.65	4.08	-20.75%
YoY %	-39.16%	144.12%	-37.61%	-48.10%	-20.75%	-35.05%	-	-
Horiz. %	24.75%	40.69%	16.67%	26.72%	51.47%	64.95%	100.00%	-
DY	2.99	1.36	1.64	4.20	2.18	2.60	2.30	4.46%
YoY %	119.85%	-17.07%	-60.95%	92.66%	-16.15%	13.04%	-	-
Horiz. %	130.00%	59.13%	71.30%	182.61%	94.78%	113.04%	100.00%	-
P/NAPS	3.80	5.02	6.41	3.30	5.56	4.07	2.17	9.78%
YoY %	-24.30%	-21.68%	94.24%	-40.65%	36.61%	87.56%	-	-
Horiz. %	175.12%	231.34%	295.39%	152.07%	256.22%	187.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	31/07/19	31/07/18	25/07/17	26/07/16	28/07/15	05/08/14	30/07/13	-
Price	1.78	2.50	6.17	3.27	6.10	4.65	2.60	-
P/RPS	13.07	10.55	15.47	7.93	9.65	7.49	4.37	20.02%
YoY %	23.89%	-31.80%	95.08%	-17.82%	28.84%	71.40%	-	-
Horiz. %	299.08%	241.42%	354.00%	181.46%	220.82%	171.40%	100.00%	-
P/EPS	106.02	67.95	148.67	90.33	48.88	41.52	29.35	23.85%
YoY %	56.03%	-54.29%	64.59%	84.80%	17.73%	41.47%	-	-
Horiz. %	361.23%	231.52%	506.54%	307.77%	166.54%	141.47%	100.00%	-
EY	0.94	1.47	0.67	1.11	2.05	2.41	3.41	-19.31%
YoY %	-36.05%	119.40%	-39.64%	-45.85%	-14.94%	-29.33%	-	-
Horiz. %	27.57%	43.11%	19.65%	32.55%	60.12%	70.67%	100.00%	-
DY	2.81	1.20	1.62	4.28	2.13	2.37	1.92	6.55%
YoY %	134.17%	-25.93%	-62.15%	100.94%	-10.13%	23.44%	-	-
Horiz. %	146.35%	62.50%	84.38%	222.92%	110.94%	123.44%	100.00%	-
P/NAPS	4.05	5.68	6.49	3.24	5.70	4.47	2.60	7.66%
YoY %	-28.70%	-12.48%	100.31%	-43.16%	27.52%	71.92%	-	-
Horiz. %	155.77%	218.46%	249.62%	124.62%	219.23%	171.92%	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