[GTRONIC] YoY 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- 51.32%

YoY- 8.28%

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
Quarter Result
Revenue	44,913	47,049	71,527	62,922	57,409	89,030	90,619	-11.03%
YoY %	-4.54%	-34.22%	13.68%	9.60%	-35.52%	-1.75%	-	-
Horiz. %	49.56%	51.92%	78.93%	69.44%	63.35%	98.25%	100.00%	-
PBT	5,324	8,612	10,865	8,467	8,577	20,772	20,776	-20.28%
YoY %	-38.18%	-20.74%	28.32%	-1.28%	-58.71%	-0.02%	-	-
Horiz. %	25.63%	41.45%	52.30%	40.75%	41.28%	99.98%	100.00%	-
Tax	-301	-471	-1,524	-1,405	-2,055	-2,839	-3,480	-33.47%
YoY %	36.09%	69.09%	-8.47%	31.63%	27.62%	18.42%	-	-
Horiz. %	8.65%	13.53%	43.79%	40.37%	59.05%	81.58%	100.00%	-
NP	5,023	8,141	9,341	7,062	6,522	17,933	17,296	-18.60%
YoY %	-38.30%	-12.85%	32.27%	8.28%	-63.63%	3.68%	-	-
Horiz. %	29.04%	47.07%	54.01%	40.83%	37.71%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,023	8,141	9,341	7,062	6,522	17,933	17,296	-18.60%
YoY %	-38.30%	-12.85%	32.27%	8.28%	-63.63%	3.68%	-	-
Horiz. %	29.04%	47.07%	54.01%	40.83%	37.71%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.65%	5.47%	14.03%	16.59%	23.96%	13.67%	16.75%	-
YoY %	3.29%	-61.01%	-15.43%	-30.76%	75.27%	-18.39%	-	-
Horiz. %	33.73%	32.66%	83.76%	99.04%	143.04%	81.61%	100.00%	-
Total Cost	39,890	38,908	62,186	55,860	50,887	71,097	73,323	-9.63%
YoY %	2.52%	-37.43%	11.32%	9.77%	-28.43%	-3.04%	-	-
Horiz. %	54.40%	53.06%	84.81%	76.18%	69.40%	96.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,555	294,397	293,334	268,355	285,161	300,757	291,537	0.17%
YoY %	0.05%	0.36%	9.31%	-5.89%	-5.19%	3.16%	-	-
Horiz. %	101.04%	100.98%	100.62%	92.05%	97.81%	103.16%	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	13,388	13,381	20,000	14,124	-	-	-	-
YoY %	0.05%	-33.09%	41.60%	0.00%	-	-	-	-
Horiz. %	94.79%	94.74%	141.60%	100.00%	-	-	-	-
Div Payout %	266.55%	164.37%	214.11%	200.00%	-	-	-	-
YoY %	62.16%	-23.23%	7.06%	0.00%	-	-	-	-
Horiz. %	133.28%	82.19%	107.06%	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	268,355	285,161	300,757	291,537	0.17%
YoY %	0.05%	0.36%	9.31%	-5.89%	-5.19%	3.16%	-	-
Horiz. %	101.04%	100.98%	100.62%	92.05%	97.81%	103.16%	100.00%	-
NOSH	669,444	669,122	667,007	282,480	282,337	281,081	280,324	15.59%
YoY %	0.05%	0.32%	136.13%	0.05%	0.45%	0.27%	-	-
Horiz. %	238.81%	238.70%	237.94%	100.77%	100.72%	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	11.18%	17.30%	13.06%	11.22%	11.36%	20.14%	19.09%	-
YoY %	-35.38%	32.47%	16.40%	-1.23%	-43.59%	5.50%	-	-
Horiz. %	58.56%	90.62%	68.41%	58.77%	59.51%	105.50%	100.00%	-
ROE	1.71%	2.77%	3.18%	2.63%	2.29%	5.96%	5.93%	-
YoY %	-38.27%	-12.89%	20.91%	14.85%	-61.58%	0.51%	-	-
Horiz. %	28.84%	46.71%	53.63%	44.35%	38.62%	100.51%	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	6.71	7.03	10.73	22.27	20.33	31.67	32.33	-23.03%
YoY %	-4.55%	-34.48%	-51.82%	9.54%	-35.81%	-2.04%	-	-
Horiz. %	20.75%	21.74%	33.19%	68.88%	62.88%	97.96%	100.00%	-
EPS	0.75	1.22	1.40	2.50	2.31	6.38	6.17	-29.59%
YoY %	-38.52%	-12.86%	-44.00%	8.23%	-63.79%	3.40%	-	-
Horiz. %	12.16%	19.77%	22.69%	40.52%	37.44%	103.40%	100.00%	-
DPS	2.00	2.00	3.00	5.00	0.00	0.00	0.00	-
YoY %	0.00%	-33.33%	-40.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	60.00%	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	6.65	6.97	10.59	9.32	8.50	13.18	13.42	-11.03%
YoY %	-4.59%	-34.18%	13.63%	9.65%	-35.51%	-1.79%	-	-
Horiz. %	49.55%	51.94%	78.91%	69.45%	63.34%	98.21%	100.00%	-
EPS	0.74	1.21	1.38	1.05	0.97	2.66	2.56	-18.67%
YoY %	-38.84%	-12.32%	31.43%	8.25%	-63.53%	3.91%	-	-
Horiz. %	28.91%	47.27%	53.91%	41.02%	37.89%	103.91%	100.00%	-
DPS	1.98	1.98	2.96	2.09	0.00	0.00	0.00	-
YoY %	0.00%	-33.11%	41.63%	0.00%	0.00%	0.00%	-	-
Horiz. %	94.74%	94.74%	141.63%	100.00%	-	-	-	-
NAPS	0.4361	0.4359	0.4343	0.3973	0.4222	0.4453	0.4317	0.16%
YoY %	0.05%	0.37%	9.31%	-5.90%	-5.19%	3.15%	-	-
Horiz. %	101.02%	100.97%	100.60%	92.03%	97.80%	103.15%	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	31.90	23.75	20.60	27.34	16.38	18.79	13.09	15.98%
YoY %	34.32%	15.29%	-24.65%	66.91%	-12.83%	43.54%	-	-
Horiz. %	243.70%	181.44%	157.37%	208.86%	125.13%	143.54%	100.00%	-
P/EPS	285.21	137.25	157.73	243.60	144.16	93.26	68.56	26.79%
YoY %	107.80%	-12.98%	-35.25%	68.98%	54.58%	36.03%	-	-
Horiz. %	416.00%	200.19%	230.06%	355.31%	210.27%	136.03%	100.00%	-
EY	0.35	0.73	0.63	0.41	0.69	1.07	1.46	-21.16%
YoY %	-52.05%	15.87%	53.66%	-40.58%	-35.51%	-26.71%	-	-
Horiz. %	23.97%	50.00%	43.15%	28.08%	47.26%	73.29%	100.00%	-
DY	0.93	1.20	1.36	0.82	0.00	0.00	0.00	-
YoY %	-22.50%	-11.76%	65.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	113.41%	146.34%	165.85%	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	35.33	25.31	23.30	27.70	16.08	19.26	14.38	16.14%
YoY %	39.59%	8.63%	-15.88%	72.26%	-16.51%	33.94%	-	-
Horiz. %	245.69%	176.01%	162.03%	192.63%	111.82%	133.94%	100.00%	-
P/EPS	315.86	146.29	178.43	246.80	141.56	95.61	75.36	26.94%
YoY %	115.91%	-18.01%	-27.70%	74.34%	48.06%	26.87%	-	-
Horiz. %	419.13%	194.12%	236.77%	327.49%	187.85%	126.87%	100.00%	-
EY	0.32	0.68	0.56	0.41	0.71	1.05	1.33	-21.11%
YoY %	-52.94%	21.43%	36.59%	-42.25%	-32.38%	-21.05%	-	-
Horiz. %	24.06%	51.13%	42.11%	30.83%	53.38%	78.95%	100.00%	-
DY	0.84	1.12	1.20	0.81	0.00	0.00	0.00	-
YoY %	-25.00%	-6.67%	48.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.70%	138.27%	148.15%	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