[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Oct-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 71.24%

YoY- 22.37%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Cumulative Result
Revenue	245,717	199,768	168,612	266,432	265,115	242,929	204,222	3.12%
YoY %	23.00%	18.48%	-36.71%	0.50%	9.13%	18.95%	-	-
Horiz. %	120.32%	97.82%	82.56%	130.46%	129.82%	118.95%	100.00%	-
PBT	52,550	30,717	24,735	63,306	59,656	47,508	37,450	5.80%
YoY %	71.08%	24.18%	-60.93%	6.12%	25.57%	26.86%	-	-
Horiz. %	140.32%	82.02%	66.05%	169.04%	159.30%	126.86%	100.00%	-
Tax	-4,417	-4,609	-5,381	-7,734	-10,564	-7,989	-7,328	-8.08%
YoY %	4.17%	14.35%	30.42%	26.79%	-32.23%	-9.02%	-	-
Horiz. %	60.28%	62.90%	73.43%	105.54%	144.16%	109.02%	100.00%	-
NP	48,133	26,108	19,354	55,572	49,092	39,519	30,122	8.12%
YoY %	84.36%	34.90%	-65.17%	13.20%	24.22%	31.20%	-	-
Horiz. %	159.79%	86.67%	64.25%	184.49%	162.98%	131.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,133	26,108	19,354	60,075	49,092	39,519	30,122	8.12%
YoY %	84.36%	34.90%	-67.78%	22.37%	24.22%	31.20%	-	-
Horiz. %	159.79%	86.67%	64.25%	199.44%	162.98%	131.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.41%	15.00%	21.75%	12.22%	17.71%	16.82%	19.57%	-
YoY %	-43.93%	-31.03%	77.99%	-31.00%	5.29%	-14.05%	-	-
Horiz. %	42.97%	76.65%	111.14%	62.44%	90.50%	85.95%	100.00%	-
Total Cost	197,584	173,660	149,258	210,860	216,023	203,410	174,100	2.13%
YoY %	13.78%	16.35%	-29.21%	-2.39%	6.20%	16.84%	-	-
Horiz. %	113.49%	99.75%	85.73%	121.11%	124.08%	116.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,194	272,135	281,717	337,465	297,527	284,051	266,733	1.98%
YoY %	10.31%	-3.40%	-16.52%	13.42%	4.74%	6.49%	-	-
Horiz. %	112.54%	102.03%	105.62%	126.52%	111.54%	106.49%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	20,012	45,355	64,795	69,925	61,750	46,882	24,248	-3.14%
YoY %	-55.88%	-30.00%	-7.34%	13.24%	31.71%	93.34%	-	-
Horiz. %	82.53%	187.05%	267.22%	288.37%	254.66%	193.34%	100.00%	-
Div Payout %	41.58%	173.72%	334.79%	116.40%	125.79%	118.63%	80.50%	-
YoY %	-76.06%	-48.11%	187.62%	-7.46%	6.04%	47.37%	-	-
Horiz. %	51.65%	215.80%	415.89%	144.60%	156.26%	147.37%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	300,194	272,135	281,717	337,465	297,527	284,051	266,733	1.98%
YoY %	10.31%	-3.40%	-16.52%	13.42%	4.74%	6.49%	-	-
Horiz. %	112.54%	102.03%	105.62%	126.52%	111.54%	106.49%	100.00%	-
NOSH	668,871	283,474	281,717	304,023	280,686	275,778	269,427	16.35%
YoY %	135.95%	0.62%	-7.34%	8.31%	1.78%	2.36%	-	-
Horiz. %	248.26%	105.21%	104.56%	112.84%	104.18%	102.36%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	19.59%	13.07%	11.48%	20.86%	18.52%	16.27%	14.75%	-
YoY %	49.89%	13.85%	-44.97%	12.63%	13.83%	10.31%	-	-
Horiz. %	132.81%	88.61%	77.83%	141.42%	125.56%	110.31%	100.00%	-
ROE	16.03%	9.59%	6.87%	17.80%	16.50%	13.91%	11.29%	-
YoY %	67.15%	39.59%	-61.40%	7.88%	18.62%	23.21%	-	-
Horiz. %	141.98%	84.94%	60.85%	157.66%	146.15%	123.21%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	36.83	70.47	59.85	87.64	94.45	88.09	75.80	-11.32%
YoY %	-47.74%	17.74%	-31.71%	-7.21%	7.22%	16.21%	-	-
Horiz. %	48.59%	92.97%	78.96%	115.62%	124.60%	116.21%	100.00%	-
EPS	7.22	9.21	6.87	19.76	17.49	14.33	11.18	-7.02%
YoY %	-21.61%	34.06%	-65.23%	12.98%	22.05%	28.18%	-	-
Horiz. %	64.58%	82.38%	61.45%	176.74%	156.44%	128.18%	100.00%	-
DPS	3.00	16.00	23.00	23.00	22.00	17.00	9.00	-16.72%
YoY %	-81.25%	-30.43%	0.00%	4.55%	29.41%	88.89%	-	-
Horiz. %	33.33%	177.78%	255.56%	255.56%	244.44%	188.89%	100.00%	-
NAPS	0.45	0.96	1.00	1.11	1.06	1.03	0.99	-12.30%
YoY %	-53.12%	-4.00%	-9.91%	4.72%	2.91%	4.04%	-	-
Horiz. %	45.45%	96.97%	101.01%	112.12%	107.07%	104.04%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 323,736
RPS	36.38	29.58	24.97	39.45	39.25	35.97	30.24	3.12%
YoY %	22.99%	18.46%	-36.70%	0.51%	9.12%	18.95%	-	-
Horiz. %	120.30%	97.82%	82.57%	130.46%	129.79%	118.95%	100.00%	-
EPS	7.13	3.87	2.87	8.89	7.27	5.85	4.46	8.12%
YoY %	84.24%	34.84%	-67.72%	22.28%	24.27%	31.17%	-	-
Horiz. %	159.87%	86.77%	64.35%	199.33%	163.00%	131.17%	100.00%	-
DPS	2.96	6.72	9.59	10.35	9.14	6.94	3.59	-3.16%
YoY %	-55.95%	-29.93%	-7.34%	13.24%	31.70%	93.31%	-	-
Horiz. %	82.45%	187.19%	267.13%	288.30%	254.60%	193.31%	100.00%	-
NAPS	0.4445	0.4029	0.4171	0.4997	0.4405	0.4206	0.3949	1.99%
YoY %	10.33%	-3.40%	-16.53%	13.44%	4.73%	6.51%	-	-
Horiz. %	112.56%	102.03%	105.62%	126.54%	111.55%	106.51%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	2.50	6.15	3.65	6.25	4.68	2.91	1.47	-
P/RPS	6.79	8.73	6.10	7.13	4.95	3.30	1.94	23.20%
YoY %	-22.22%	43.11%	-14.45%	44.04%	50.00%	70.10%	-	-
Horiz. %	350.00%	450.00%	314.43%	367.53%	255.15%	170.10%	100.00%	-
P/EPS	34.65	66.78	53.13	31.63	26.76	20.31	13.15	17.51%
YoY %	-48.11%	25.69%	67.97%	18.20%	31.76%	54.45%	-	-
Horiz. %	263.50%	507.83%	404.03%	240.53%	203.50%	154.45%	100.00%	-
EY	2.89	1.50	1.88	3.16	3.74	4.92	7.61	-14.89%
YoY %	92.67%	-20.21%	-40.51%	-15.51%	-23.98%	-35.35%	-	-
Horiz. %	37.98%	19.71%	24.70%	41.52%	49.15%	64.65%	100.00%	-
DY	1.20	2.60	6.30	3.68	4.70	5.84	6.12	-23.77%
YoY %	-53.85%	-58.73%	71.20%	-21.70%	-19.52%	-4.58%	-	-
Horiz. %	19.61%	42.48%	102.94%	60.13%	76.80%	95.42%	100.00%	-
P/NAPS	5.56	6.41	3.65	5.63	4.42	2.83	1.48	24.66%
YoY %	-13.26%	75.62%	-35.17%	27.38%	56.18%	91.22%	-	-
Horiz. %	375.68%	433.11%	246.62%	380.41%	298.65%	191.22%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/10/18	31/10/17	25/10/16	27/10/15	28/10/14	29/10/13	30/10/12	-
Price	2.27	6.59	3.56	6.11	4.24	3.14	1.50	-
P/RPS	6.16	9.35	5.95	6.97	4.49	3.56	1.98	20.81%
YoY %	-34.12%	57.14%	-14.63%	55.23%	26.12%	79.80%	-	-
Horiz. %	311.11%	472.22%	300.51%	352.02%	226.77%	179.80%	100.00%	-
P/EPS	31.46	71.55	51.82	30.92	24.24	21.91	13.42	15.24%
YoY %	-56.03%	38.07%	67.59%	27.56%	10.63%	63.26%	-	-
Horiz. %	234.43%	533.16%	386.14%	230.40%	180.63%	163.26%	100.00%	-
EY	3.18	1.40	1.93	3.23	4.13	4.56	7.45	-13.22%
YoY %	127.14%	-27.46%	-40.25%	-21.79%	-9.43%	-38.79%	-	-
Horiz. %	42.68%	18.79%	25.91%	43.36%	55.44%	61.21%	100.00%	-
DY	1.32	2.43	6.46	3.76	5.19	5.41	6.00	-22.29%
YoY %	-45.68%	-62.38%	71.81%	-27.55%	-4.07%	-9.83%	-	-
Horiz. %	22.00%	40.50%	107.67%	62.67%	86.50%	90.17%	100.00%	-
P/NAPS	5.04	6.86	3.56	5.50	4.00	3.05	1.52	22.10%
YoY %	-26.53%	92.70%	-35.27%	37.50%	31.15%	100.66%	-	-
Horiz. %	331.58%	451.32%	234.21%	361.84%	263.16%	200.66%	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