[GTRONIC] YoY 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- 31.42%

YoY- 33.2%

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
Quarter Result
Revenue	87,704	87,014	52,462	88,707	91,074	79,694	78,114	1.94%
YoY %	0.79%	65.86%	-40.86%	-2.60%	14.28%	2.02%	-	-
Horiz. %	112.28%	111.39%	67.16%	113.56%	116.59%	102.02%	100.00%	-
PBT	24,942	16,062	10,439	22,171	21,834	18,645	17,957	5.62%
YoY %	55.29%	53.87%	-52.92%	1.54%	17.10%	3.83%	-	-
Horiz. %	138.90%	89.45%	58.13%	123.47%	121.59%	103.83%	100.00%	-
Tax	-1,338	-1,683	-1,286	-1,681	-4,140	-3,459	-3,745	-15.75%
YoY %	20.50%	-30.87%	23.50%	59.40%	-19.69%	7.64%	-	-
Horiz. %	35.73%	44.94%	34.34%	44.89%	110.55%	92.36%	100.00%	-
NP	23,604	14,379	9,153	20,490	17,694	15,186	14,212	8.81%
YoY %	64.16%	57.10%	-55.33%	15.80%	16.52%	6.85%	-	-
Horiz. %	166.08%	101.18%	64.40%	144.17%	124.50%	106.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,604	14,379	9,153	23,568	17,694	15,186	14,212	8.81%
YoY %	64.16%	57.10%	-61.16%	33.20%	16.52%	6.85%	-	-
Horiz. %	166.08%	101.18%	64.40%	165.83%	124.50%	106.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.36%	10.48%	12.32%	7.58%	18.96%	18.55%	20.86%	-
YoY %	-48.85%	-14.94%	62.53%	-60.02%	2.21%	-11.07%	-	-
Horiz. %	25.70%	50.24%	59.06%	36.34%	90.89%	88.93%	100.00%	-
Total Cost	64,100	72,635	43,309	68,217	73,380	64,508	63,902	0.05%
YoY %	-11.75%	67.71%	-36.51%	-7.04%	13.75%	0.95%	-	-
Horiz. %	100.31%	113.67%	67.77%	106.75%	114.83%	100.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,194	272,265	281,630	359,347	297,236	283,876	266,474	2.00%
YoY %	10.26%	-3.33%	-21.63%	20.90%	4.71%	6.53%	-	-
Horiz. %	112.65%	102.17%	105.69%	134.85%	111.54%	106.53%	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	-	17,016	25,346	-	30,845	24,804	-	-
YoY %	-	-32.87%	0.00%	-	24.35%	0.00%	-	-
Horiz. %	-	68.60%	102.19%	-	124.35%	100.00%	-	-
Div Payout %	-	118.34%	276.92%	-	174.33%	163.34%	-	-
YoY %	-	-57.27%	0.00%	-	6.73%	0.00%	-	-
Horiz. %	-	72.45%	169.54%	-	106.73%	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	272,265	281,630	359,347	297,236	283,876	266,474	2.00%
YoY %	10.26%	-3.33%	-21.63%	20.90%	4.71%	6.53%	-	-
Horiz. %	112.65%	102.17%	105.69%	134.85%	111.54%	106.53%	100.00%	-
NOSH	668,871	283,609	281,630	323,736	280,412	275,607	269,166	16.37%
YoY %	135.84%	0.70%	-13.01%	15.45%	1.74%	2.39%	-	-
Horiz. %	248.50%	105.37%	104.63%	120.27%	104.18%	102.39%	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	26.91%	16.52%	17.45%	23.10%	19.43%	19.06%	18.19%	-
YoY %	62.89%	-5.33%	-24.46%	18.89%	1.94%	4.78%	-	-
Horiz. %	147.94%	90.82%	95.93%	126.99%	106.82%	104.78%	100.00%	-
ROE	7.86%	5.28%	3.25%	6.56%	5.95%	5.35%	5.33%	-
YoY %	48.86%	62.46%	-50.46%	10.25%	11.21%	0.38%	-	-
Horiz. %	147.47%	99.06%	60.98%	123.08%	111.63%	100.38%	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	13.15	30.68	18.63	27.40	32.48	28.92	29.02	-12.35%
YoY %	-57.14%	64.68%	-32.01%	-15.64%	12.31%	-0.34%	-	-
Horiz. %	45.31%	105.72%	64.20%	94.42%	111.92%	99.66%	100.00%	-
EPS	3.54	5.07	3.25	7.28	6.31	5.51	5.28	-6.44%
YoY %	-30.18%	56.00%	-55.36%	15.37%	14.52%	4.36%	-	-
Horiz. %	67.05%	96.02%	61.55%	137.88%	119.51%	104.36%	100.00%	-
DPS	0.00	6.00	9.00	0.00	11.00	9.00	0.00	-
YoY %	0.00%	-33.33%	0.00%	0.00%	22.22%	0.00%	-	-
Horiz. %	0.00%	66.67%	100.00%	0.00%	122.22%	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	12.99	12.88	7.77	13.13	13.48	11.80	11.57	1.94%
YoY %	0.85%	65.77%	-40.82%	-2.60%	14.24%	1.99%	-	-
Horiz. %	112.27%	111.32%	67.16%	113.48%	116.51%	101.99%	100.00%	-
EPS	3.49	2.13	1.36	3.49	2.62	2.25	2.10	8.83%
YoY %	63.85%	56.62%	-61.03%	33.21%	16.44%	7.14%	-	-
Horiz. %	166.19%	101.43%	64.76%	166.19%	124.76%	107.14%	100.00%	-
DPS	0.00	2.52	3.75	0.00	4.57	3.67	0.00	-
YoY %	0.00%	-32.80%	0.00%	0.00%	24.52%	0.00%	-	-
Horiz. %	0.00%	68.66%	102.18%	0.00%	124.52%	100.00%	-	-
NAPS	0.4445	0.4031	0.417	0.5321	0.4401	0.4203	0.3946	2.00%
YoY %	10.27%	-3.33%	-21.63%	20.90%	4.71%	6.51%	-	-
Horiz. %	112.65%	102.15%	105.68%	134.85%	111.53%	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	19.02	20.05	19.59	22.81	14.41	10.06	5.07	24.63%
YoY %	-5.14%	2.35%	-14.12%	58.29%	43.24%	98.42%	-	-
Horiz. %	375.15%	395.46%	386.39%	449.90%	284.22%	198.42%	100.00%	-
P/EPS	70.66	121.30	112.31	85.85	74.17	52.81	27.84	16.78%
YoY %	-41.75%	8.00%	30.82%	15.75%	40.45%	89.69%	-	-
Horiz. %	253.81%	435.70%	403.41%	308.37%	266.42%	189.69%	100.00%	-
EY	1.42	0.82	0.89	1.16	1.35	1.89	3.59	-14.31%
YoY %	73.17%	-7.87%	-23.28%	-14.07%	-28.57%	-47.35%	-	-
Horiz. %	39.55%	22.84%	24.79%	32.31%	37.60%	52.65%	100.00%	-
DY	0.00	0.98	2.47	0.00	2.35	3.09	0.00	-
YoY %	0.00%	-60.32%	0.00%	0.00%	-23.95%	0.00%	-	-
Horiz. %	0.00%	31.72%	79.94%	0.00%	76.05%	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	17.27	21.48	19.11	22.30	13.05	10.86	5.17	22.25%
YoY %	-19.60%	12.40%	-14.30%	70.88%	20.17%	110.06%	-	-
Horiz. %	334.04%	415.47%	369.63%	431.33%	252.42%	210.06%	100.00%	-
P/EPS	64.15	129.98	109.54	83.93	67.19	56.99	28.41	14.53%
YoY %	-50.65%	18.66%	30.51%	24.91%	17.90%	100.60%	-	-
Horiz. %	225.80%	457.51%	385.57%	295.42%	236.50%	200.60%	100.00%	-
EY	1.56	0.77	0.91	1.19	1.49	1.75	3.52	-12.67%
YoY %	102.60%	-15.38%	-23.53%	-20.13%	-14.86%	-50.28%	-	-
Horiz. %	44.32%	21.88%	25.85%	33.81%	42.33%	49.72%	100.00%	-
DY	0.00	0.91	2.53	0.00	2.59	2.87	0.00	-
YoY %	0.00%	-64.03%	0.00%	0.00%	-9.76%	0.00%	-	-
Horiz. %	0.00%	31.71%	88.15%	0.00%	90.24%	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