[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 89.73%

YoY- -67.78%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Cumulative Result
Revenue	157,360	245,717	199,768	168,612	266,432	265,115	242,929	-6.97%
YoY %	-35.96%	23.00%	18.48%	-36.71%	0.50%	9.13%	-	-
Horiz. %	64.78%	101.15%	82.23%	69.41%	109.67%	109.13%	100.00%	-
PBT	32,045	52,550	30,717	24,735	63,306	59,656	47,508	-6.34%
YoY %	-39.02%	71.08%	24.18%	-60.93%	6.12%	25.57%	-	-
Horiz. %	67.45%	110.61%	64.66%	52.06%	133.25%	125.57%	100.00%	-
Tax	-1,868	-4,417	-4,609	-5,381	-7,734	-10,564	-7,989	-21.50%
YoY %	57.71%	4.17%	14.35%	30.42%	26.79%	-32.23%	-	-
Horiz. %	23.38%	55.29%	57.69%	67.36%	96.81%	132.23%	100.00%	-
NP	30,177	48,133	26,108	19,354	55,572	49,092	39,519	-4.39%
YoY %	-37.30%	84.36%	34.90%	-65.17%	13.20%	24.22%	-	-
Horiz. %	76.36%	121.80%	66.06%	48.97%	140.62%	124.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,177	48,133	26,108	19,354	60,075	49,092	39,519	-4.39%
YoY %	-37.30%	84.36%	34.90%	-67.78%	22.37%	24.22%	-	-
Horiz. %	76.36%	121.80%	66.06%	48.97%	152.02%	124.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.83%	8.41%	15.00%	21.75%	12.22%	17.71%	16.82%	-
YoY %	-30.68%	-43.93%	-31.03%	77.99%	-31.00%	5.29%	-	-
Horiz. %	34.66%	50.00%	89.18%	129.31%	72.65%	105.29%	100.00%	-
Total Cost	127,183	197,584	173,660	149,258	210,860	216,023	203,410	-7.52%
YoY %	-35.63%	13.78%	16.35%	-29.21%	-2.39%	6.20%	-	-
Horiz. %	62.53%	97.14%	85.37%	73.38%	103.66%	106.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,111	300,194	272,135	281,717	337,465	297,527	284,051	0.97%
YoY %	0.31%	10.31%	-3.40%	-16.52%	13.42%	4.74%	-	-
Horiz. %	106.01%	105.68%	95.80%	99.18%	118.80%	104.74%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	33,456	20,012	45,355	64,795	69,925	61,750	46,882	-5.46%
YoY %	67.18%	-55.88%	-30.00%	-7.34%	13.24%	31.71%	-	-
Horiz. %	71.36%	42.69%	96.74%	138.21%	149.15%	131.71%	100.00%	-
Div Payout %	110.87%	41.58%	173.72%	334.79%	116.40%	125.79%	118.63%	-
YoY %	166.64%	-76.06%	-48.11%	187.62%	-7.46%	6.04%	-	-
Horiz. %	93.46%	35.05%	146.44%	282.21%	98.12%	106.04%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	301,111	300,194	272,135	281,717	337,465	297,527	284,051	0.97%
YoY %	0.31%	10.31%	-3.40%	-16.52%	13.42%	4.74%	-	-
Horiz. %	106.01%	105.68%	95.80%	99.18%	118.80%	104.74%	100.00%	-
NOSH	669,444	668,871	283,474	281,717	304,023	280,686	275,778	15.92%
YoY %	0.09%	135.95%	0.62%	-7.34%	8.31%	1.78%	-	-
Horiz. %	242.75%	242.54%	102.79%	102.15%	110.24%	101.78%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	19.18%	19.59%	13.07%	11.48%	20.86%	18.52%	16.27%	-
YoY %	-2.09%	49.89%	13.85%	-44.97%	12.63%	13.83%	-	-
Horiz. %	117.89%	120.41%	80.33%	70.56%	128.21%	113.83%	100.00%	-
ROE	10.02%	16.03%	9.59%	6.87%	17.80%	16.50%	13.91%	-
YoY %	-37.49%	67.15%	39.59%	-61.40%	7.88%	18.62%	-	-
Horiz. %	72.03%	115.24%	68.94%	49.39%	127.97%	118.62%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	23.52	36.83	70.47	59.85	87.64	94.45	88.09	-19.74%
YoY %	-36.14%	-47.74%	17.74%	-31.71%	-7.21%	7.22%	-	-
Horiz. %	26.70%	41.81%	80.00%	67.94%	99.49%	107.22%	100.00%	-
EPS	4.51	7.22	9.21	6.87	19.76	17.49	14.33	-17.51%
YoY %	-37.53%	-21.61%	34.06%	-65.23%	12.98%	22.05%	-	-
Horiz. %	31.47%	50.38%	64.27%	47.94%	137.89%	122.05%	100.00%	-
DPS	5.00	3.00	16.00	23.00	23.00	22.00	17.00	-18.44%
YoY %	66.67%	-81.25%	-30.43%	0.00%	4.55%	29.41%	-	-
Horiz. %	29.41%	17.65%	94.12%	135.29%	135.29%	129.41%	100.00%	-
NAPS	0.45	0.45	0.96	1.00	1.11	1.06	1.03	-12.88%
YoY %	0.00%	-53.12%	-4.00%	-9.91%	4.72%	2.91%	-	-
Horiz. %	43.69%	43.69%	93.20%	97.09%	107.77%	102.91%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 281,630
RPS	23.30	36.38	29.58	24.97	39.45	39.25	35.97	-6.97%
YoY %	-35.95%	22.99%	18.46%	-36.70%	0.51%	9.12%	-	-
Horiz. %	64.78%	101.14%	82.24%	69.42%	109.67%	109.12%	100.00%	-
EPS	4.47	7.13	3.87	2.87	8.90	7.27	5.85	-4.38%
YoY %	-37.31%	84.24%	34.84%	-67.75%	22.42%	24.27%	-	-
Horiz. %	76.41%	121.88%	66.15%	49.06%	152.14%	124.27%	100.00%	-
DPS	4.95	2.96	6.72	9.59	10.35	9.14	6.94	-5.47%
YoY %	67.23%	-55.95%	-29.93%	-7.34%	13.24%	31.70%	-	-
Horiz. %	71.33%	42.65%	96.83%	138.18%	149.14%	131.70%	100.00%	-
NAPS	0.4458	0.4445	0.4029	0.4171	0.4997	0.4405	0.4206	0.97%
YoY %	0.29%	10.33%	-3.40%	-16.53%	13.44%	4.73%	-	-
Horiz. %	105.99%	105.68%	95.79%	99.17%	118.81%	104.73%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.06	2.50	6.15	3.65	6.25	4.68	2.91	-
P/RPS	8.76	6.79	8.73	6.10	7.13	4.95	3.30	17.66%
YoY %	29.01%	-22.22%	43.11%	-14.45%	44.04%	50.00%	-	-
Horiz. %	265.45%	205.76%	264.55%	184.85%	216.06%	150.00%	100.00%	-
P/EPS	45.68	34.65	66.78	53.13	31.63	26.76	20.31	14.45%
YoY %	31.83%	-48.11%	25.69%	67.97%	18.20%	31.76%	-	-
Horiz. %	224.91%	170.61%	328.80%	261.60%	155.74%	131.76%	100.00%	-
EY	2.19	2.89	1.50	1.88	3.16	3.74	4.92	-12.61%
YoY %	-24.22%	92.67%	-20.21%	-40.51%	-15.51%	-23.98%	-	-
Horiz. %	44.51%	58.74%	30.49%	38.21%	64.23%	76.02%	100.00%	-
DY	2.43	1.20	2.60	6.30	3.68	4.70	5.84	-13.59%
YoY %	102.50%	-53.85%	-58.73%	71.20%	-21.70%	-19.52%	-	-
Horiz. %	41.61%	20.55%	44.52%	107.88%	63.01%	80.48%	100.00%	-
P/NAPS	4.58	5.56	6.41	3.65	5.63	4.42	2.83	8.35%
YoY %	-17.63%	-13.26%	75.62%	-35.17%	27.38%	56.18%	-	-
Horiz. %	161.84%	196.47%	226.50%	128.98%	198.94%	156.18%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/10/19	30/10/18	31/10/17	25/10/16	27/10/15	28/10/14	29/10/13	-
Price	2.20	2.27	6.59	3.56	6.11	4.24	3.14	-
P/RPS	9.35	6.16	9.35	5.95	6.97	4.49	3.56	17.45%
YoY %	51.79%	-34.12%	57.14%	-14.63%	55.23%	26.12%	-	-
Horiz. %	262.64%	173.03%	262.64%	167.13%	195.79%	126.12%	100.00%	-
P/EPS	48.78	31.46	71.55	51.82	30.92	24.24	21.91	14.26%
YoY %	55.05%	-56.03%	38.07%	67.59%	27.56%	10.63%	-	-
Horiz. %	222.64%	143.59%	326.56%	236.51%	141.12%	110.63%	100.00%	-
EY	2.05	3.18	1.40	1.93	3.23	4.13	4.56	-12.46%
YoY %	-35.53%	127.14%	-27.46%	-40.25%	-21.79%	-9.43%	-	-
Horiz. %	44.96%	69.74%	30.70%	42.32%	70.83%	90.57%	100.00%	-
DY	2.27	1.32	2.43	6.46	3.76	5.19	5.41	-13.46%
YoY %	71.97%	-45.68%	-62.38%	71.81%	-27.55%	-4.07%	-	-
Horiz. %	41.96%	24.40%	44.92%	119.41%	69.50%	95.93%	100.00%	-
P/NAPS	4.89	5.04	6.86	3.56	5.50	4.00	3.05	8.18%
YoY %	-2.98%	-26.53%	92.70%	-35.27%	37.50%	31.15%	-	-
Horiz. %	160.33%	165.25%	224.92%	116.72%	180.33%	131.15%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos