[GTRONIC] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Apr-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -18.89%

YoY- -15.61%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	285,517	341,212	206,437	313,702	360,317	327,370	310,341	-1.37%
YoY %	-16.32%	65.29%	-34.19%	-12.94%	10.06%	5.49%	-	-
Horiz. %	92.00%	109.95%	66.52%	101.08%	116.10%	105.49%	100.00%	-
PBT	62,235	66,428	33,917	66,950	79,533	67,247	53,290	2.61%
YoY %	-6.31%	95.85%	-49.34%	-15.82%	18.27%	26.19%	-	-
Horiz. %	116.79%	124.65%	63.65%	125.63%	149.25%	126.19%	100.00%	-
Tax	-4,214	-4,760	-7,208	-9,106	-12,088	-10,724	-7,945	-10.02%
YoY %	11.47%	33.96%	20.84%	24.67%	-12.72%	-34.98%	-	-
Horiz. %	53.04%	59.91%	90.72%	114.61%	152.15%	134.98%	100.00%	-
NP	58,021	61,668	26,709	57,844	67,445	56,523	45,345	4.19%
YoY %	-5.91%	130.89%	-53.83%	-14.24%	19.32%	24.65%	-	-
Horiz. %	127.95%	136.00%	58.90%	127.56%	148.74%	124.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,021	61,668	26,709	57,844	68,543	56,523	45,345	4.19%
YoY %	-5.91%	130.89%	-53.83%	-15.61%	21.27%	24.65%	-	-
Horiz. %	127.95%	136.00%	58.90%	127.56%	151.16%	124.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.77%	7.17%	21.25%	13.60%	15.20%	15.95%	14.91%	-
YoY %	-5.58%	-66.26%	56.25%	-10.53%	-4.70%	6.98%	-	-
Horiz. %	45.41%	48.09%	142.52%	91.21%	101.95%	106.98%	100.00%	-
Total Cost	227,496	279,544	179,728	255,858	292,872	270,847	264,996	-2.50%
YoY %	-18.62%	55.54%	-29.75%	-12.64%	8.13%	2.21%	-	-
Horiz. %	85.85%	105.49%	67.82%	96.55%	110.52%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,002	279,843	257,392	275,222	281,131	271,407	259,658	1.32%
YoY %	0.41%	8.72%	-6.48%	-2.10%	3.58%	4.52%	-	-
Horiz. %	108.22%	107.77%	99.13%	105.99%	108.27%	104.52%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	60,098	31,140	39,489	52,032	67,392	55,582	35,250	9.29%
YoY %	92.99%	-21.14%	-24.11%	-22.79%	21.25%	57.68%	-	-
Horiz. %	170.49%	88.34%	112.03%	147.61%	191.18%	157.68%	100.00%	-
Div Payout %	103.58%	50.50%	147.85%	89.95%	98.32%	98.34%	77.74%	-
YoY %	105.11%	-65.84%	64.37%	-8.51%	-0.02%	26.50%	-	-
Horiz. %	133.24%	64.96%	190.19%	115.71%	126.47%	126.50%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	281,002	279,843	257,392	275,222	281,131	271,407	259,658	1.32%
YoY %	0.41%	8.72%	-6.48%	-2.10%	3.58%	4.52%	-	-
Horiz. %	108.22%	107.77%	99.13%	105.99%	108.27%	104.52%	100.00%	-
NOSH	669,085	285,612	282,848	280,839	281,131	279,801	273,324	16.08%
YoY %	134.26%	0.98%	0.72%	-0.10%	0.48%	2.37%	-	-
Horiz. %	244.80%	104.50%	103.48%	102.75%	102.86%	102.37%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	20.32%	18.07%	12.94%	18.44%	18.72%	17.27%	14.61%	-
YoY %	12.45%	39.64%	-29.83%	-1.50%	8.40%	18.21%	-	-
Horiz. %	139.08%	123.68%	88.57%	126.21%	128.13%	118.21%	100.00%	-
ROE	20.65%	22.04%	10.38%	21.02%	24.38%	20.83%	17.46%	-
YoY %	-6.31%	112.33%	-50.62%	-13.78%	17.04%	19.30%	-	-
Horiz. %	118.27%	126.23%	59.45%	120.39%	139.63%	119.30%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	42.67	119.49	72.99	111.70	128.17	117.00	113.54	-15.04%
YoY %	-64.29%	63.71%	-34.66%	-12.85%	9.55%	3.05%	-	-
Horiz. %	37.58%	105.24%	64.29%	98.38%	112.89%	103.05%	100.00%	-
EPS	8.67	21.60	9.44	20.60	24.38	20.20	16.59	-10.24%
YoY %	-59.86%	128.81%	-54.17%	-15.50%	20.69%	21.76%	-	-
Horiz. %	52.26%	130.20%	56.90%	124.17%	146.96%	121.76%	100.00%	-
DPS	9.00	11.00	14.00	18.53	24.00	20.00	13.00	-5.94%
YoY %	-18.18%	-21.43%	-24.45%	-22.79%	20.00%	53.85%	-	-
Horiz. %	69.23%	84.62%	107.69%	142.54%	184.62%	153.85%	100.00%	-
NAPS	0.42	0.98	0.91	0.98	1.00	0.97	0.95	-12.71%
YoY %	-57.14%	7.69%	-7.14%	-2.00%	3.09%	2.11%	-	-
Horiz. %	44.21%	103.16%	95.79%	103.16%	105.26%	102.11%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 280,839
RPS	42.27	50.52	30.57	46.45	53.35	48.47	45.95	-1.38%
YoY %	-16.33%	65.26%	-34.19%	-12.93%	10.07%	5.48%	-	-
Horiz. %	91.99%	109.95%	66.53%	101.09%	116.10%	105.48%	100.00%	-
EPS	8.59	9.13	3.95	8.56	10.15	8.37	6.71	4.20%
YoY %	-5.91%	131.14%	-53.86%	-15.67%	21.27%	24.74%	-	-
Horiz. %	128.02%	136.07%	58.87%	127.57%	151.27%	124.74%	100.00%	-
DPS	8.90	4.61	5.85	7.70	9.98	8.23	5.22	9.29%
YoY %	93.06%	-21.20%	-24.03%	-22.85%	21.26%	57.66%	-	-
Horiz. %	170.50%	88.31%	112.07%	147.51%	191.19%	157.66%	100.00%	-
NAPS	0.4161	0.4143	0.3811	0.4075	0.4163	0.4019	0.3845	1.32%
YoY %	0.43%	8.71%	-6.48%	-2.11%	3.58%	4.53%	-	-
Horiz. %	108.22%	107.75%	99.12%	105.98%	108.27%	104.53%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.74	4.06	5.16	5.41	5.26	3.44	1.76	-
P/RPS	4.08	3.40	7.07	4.84	4.10	2.94	1.55	17.49%
YoY %	20.00%	-51.91%	46.07%	18.05%	39.46%	89.68%	-	-
Horiz. %	263.23%	219.35%	456.13%	312.26%	264.52%	189.68%	100.00%	-
P/EPS	20.06	18.80	54.64	26.27	21.57	17.03	10.61	11.19%
YoY %	6.70%	-65.59%	107.99%	21.79%	26.66%	60.51%	-	-
Horiz. %	189.07%	177.19%	514.99%	247.60%	203.30%	160.51%	100.00%	-
EY	4.98	5.32	1.83	3.81	4.64	5.87	9.43	-10.09%
YoY %	-6.39%	190.71%	-51.97%	-17.89%	-20.95%	-37.75%	-	-
Horiz. %	52.81%	56.42%	19.41%	40.40%	49.20%	62.25%	100.00%	-
DY	5.17	2.71	2.71	3.42	4.56	5.81	7.39	-5.77%
YoY %	90.77%	0.00%	-20.76%	-25.00%	-21.51%	-21.38%	-	-
Horiz. %	69.96%	36.67%	36.67%	46.28%	61.71%	78.62%	100.00%	-
P/NAPS	4.14	4.14	5.67	5.52	5.26	3.55	1.85	14.36%
YoY %	0.00%	-26.98%	2.72%	4.94%	48.17%	91.89%	-	-
Horiz. %	223.78%	223.78%	306.49%	298.38%	284.32%	191.89%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	30/04/19	24/04/18	25/04/17	26/04/16	28/04/15	29/04/14	30/04/13	-
Price	1.90	3.95	5.25	3.89	6.09	3.58	1.82	-
P/RPS	4.45	3.31	7.19	3.48	4.75	3.06	1.60	18.57%
YoY %	34.44%	-53.96%	106.61%	-26.74%	55.23%	91.25%	-	-
Horiz. %	278.12%	206.88%	449.38%	217.50%	296.88%	191.25%	100.00%	-
P/EPS	21.91	18.29	55.60	18.89	24.98	17.72	10.97	12.21%
YoY %	19.79%	-67.10%	194.34%	-24.38%	40.97%	61.53%	-	-
Horiz. %	199.73%	166.73%	506.84%	172.20%	227.71%	161.53%	100.00%	-
EY	4.56	5.47	1.80	5.29	4.00	5.64	9.12	-10.90%
YoY %	-16.64%	203.89%	-65.97%	32.25%	-29.08%	-38.16%	-	-
Horiz. %	50.00%	59.98%	19.74%	58.00%	43.86%	61.84%	100.00%	-
DY	4.74	2.78	2.67	4.76	3.94	5.59	7.14	-6.59%
YoY %	70.50%	4.12%	-43.91%	20.81%	-29.52%	-21.71%	-	-
Horiz. %	66.39%	38.94%	37.39%	66.67%	55.18%	78.29%	100.00%	-
P/NAPS	4.52	4.03	5.77	3.97	6.09	3.69	1.92	15.33%
YoY %	12.16%	-30.16%	45.34%	-34.81%	65.04%	92.19%	-	-
Horiz. %	235.42%	209.90%	300.52%	206.77%	317.19%	192.19%	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