[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

24-Oct-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Sep-2023 [#3]

Profit Trend

QoQ- 27.89%

YoY- -40.42%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Annualized Quarter Result
Revenue	115,320	119,608	131,823	132,361	129,282	132,508	180,051	-25.71%
YoY %	-3.59%	-9.27%	-0.41%	2.38%	-2.43%	-26.41%	-	-
Horiz. %	64.05%	66.43%	73.21%	73.51%	71.80%	73.59%	100.00%	-
PBT	28,636	31,308	33,902	33,933	28,290	20,904	51,274	-32.20%
YoY %	-8.53%	-7.65%	-0.09%	19.95%	35.33%	-59.23%	-	-
Horiz. %	55.85%	61.06%	66.12%	66.18%	55.17%	40.77%	100.00%	-
Tax	-8,646	-8,416	-7,487	-7,388	-7,534	-7,704	-5,810	30.37%
YoY %	-2.73%	-12.41%	-1.34%	1.94%	2.21%	-32.60%	-	-
Horiz. %	148.81%	144.85%	128.86%	127.16%	129.67%	132.60%	100.00%	-
NP	19,990	22,892	26,415	26,545	20,756	13,200	45,464	-42.20%
YoY %	-12.68%	-13.34%	-0.49%	27.89%	57.24%	-70.97%	-	-
Horiz. %	43.97%	50.35%	58.10%	58.39%	45.65%	29.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,990	22,892	26,415	26,545	20,756	13,200	45,464	-42.20%
YoY %	-12.68%	-13.34%	-0.49%	27.89%	57.24%	-70.97%	-	-
Horiz. %	43.97%	50.35%	58.10%	58.39%	45.65%	29.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.19%	26.88%	22.08%	21.77%	26.63%	36.85%	11.33%	-
YoY %	12.31%	21.74%	1.42%	-18.25%	-27.73%	225.24%	-	-
Horiz. %	266.46%	237.25%	194.88%	192.14%	235.04%	325.24%	100.00%	-
Total Cost	95,330	96,716	105,408	105,816	108,526	119,308	134,587	-20.55%
YoY %	-1.43%	-8.25%	-0.39%	-2.50%	-9.04%	-11.35%	-	-
Horiz. %	70.83%	71.86%	78.32%	78.62%	80.64%	88.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,522	303,737	308,408	301,475	301,253	287,861	301,250	2.04%
YoY %	2.23%	-1.51%	2.30%	0.07%	4.65%	-4.44%	-	-
Horiz. %	103.08%	100.83%	102.38%	100.07%	100.00%	95.56%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	-	53,997	23,465	26,797	40,167	53,555	46,861	-
YoY %	-	130.12%	-12.43%	-33.29%	-25.00%	14.28%	-	-
Horiz. %	-	115.23%	50.07%	57.18%	85.72%	114.28%	100.00%	-
Div Payout %	-	235.88%	88.84%	100.95%	193.52%	405.72%	103.07%	-
YoY %	-	165.51%	-12.00%	-47.83%	-52.30%	293.64%	-	-
Horiz. %	-	228.85%	86.19%	97.94%	187.76%	393.64%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	310,522	303,737	308,408	301,475	301,253	287,861	301,250	2.04%
YoY %	2.23%	-1.51%	2.30%	0.07%	4.65%	-4.44%	-	-
Horiz. %	103.08%	100.83%	102.38%	100.07%	100.00%	95.56%	100.00%	-
NOSH	675,251	675,044	672,605	669,945	669,501	669,444	669,444	0.57%
YoY %	0.03%	0.36%	0.40%	0.07%	0.01%	0.00%	-	-
Horiz. %	100.87%	100.84%	100.47%	100.07%	100.01%	100.00%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	17.33%	19.14%	20.04%	20.06%	16.05%	9.96%	25.25%	-
YoY %	-9.46%	-4.49%	-0.10%	24.98%	61.14%	-60.55%	-	-
Horiz. %	68.63%	75.80%	79.37%	79.45%	63.56%	39.45%	100.00%	-
ROE	6.44%	7.54%	8.56%	8.81%	6.89%	4.59%	15.09%	-
YoY %	-14.59%	-11.92%	-2.84%	27.87%	50.11%	-69.58%	-	-
Horiz. %	42.68%	49.97%	56.73%	58.38%	45.66%	30.42%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	17.08	17.72	19.66	19.76	19.31	19.79	26.90	-26.14%
YoY %	-3.61%	-9.87%	-0.51%	2.33%	-2.43%	-26.43%	-	-
Horiz. %	63.49%	65.87%	73.09%	73.46%	71.78%	73.57%	100.00%	-
EPS	2.96	3.40	3.94	3.96	3.10	1.96	6.79	-42.53%
YoY %	-12.94%	-13.71%	-0.51%	27.74%	58.16%	-71.13%	-	-
Horiz. %	43.59%	50.07%	58.03%	58.32%	45.66%	28.87%	100.00%	-
DPS	0.00	8.00	3.50	4.00	6.00	8.00	7.00	-
YoY %	0.00%	128.57%	-12.50%	-33.33%	-25.00%	14.29%	-	-
Horiz. %	0.00%	114.29%	50.00%	57.14%	85.71%	114.29%	100.00%	-
NAPS	0.46	0.45	0.46	0.45	0.45	0.43	0.45	1.47%
YoY %	2.22%	-2.17%	2.22%	0.00%	4.65%	-4.44%	-	-
Horiz. %	102.22%	100.00%	102.22%	100.00%	100.00%	95.56%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 669,945
RPS	17.07	17.71	19.52	19.60	19.14	19.62	26.66	-25.73%
YoY %	-3.61%	-9.27%	-0.41%	2.40%	-2.45%	-26.41%	-	-
Horiz. %	64.03%	66.43%	73.22%	73.52%	71.79%	73.59%	100.00%	-
EPS	2.96	3.39	3.91	3.93	3.07	1.95	6.73	-42.19%
YoY %	-12.68%	-13.30%	-0.51%	28.01%	57.44%	-71.03%	-	-
Horiz. %	43.98%	50.37%	58.10%	58.40%	45.62%	28.97%	100.00%	-
DPS	0.00	8.00	3.47	3.97	5.95	7.93	6.94	-
YoY %	0.00%	130.55%	-12.59%	-33.28%	-24.97%	14.27%	-	-
Horiz. %	0.00%	115.27%	50.00%	57.20%	85.73%	114.27%	100.00%	-
NAPS	0.4598	0.4497	0.4566	0.4464	0.446	0.4262	0.446	2.05%
YoY %	2.25%	-1.51%	2.28%	0.09%	4.65%	-4.44%	-	-
Horiz. %	103.09%	100.83%	102.38%	100.09%	100.00%	95.56%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	-
Price	1.48	1.48	1.62	1.56	1.26	1.15	1.16	-
P/RPS	8.66	8.35	8.24	7.90	6.52	5.81	4.31	59.29%
YoY %	3.71%	1.33%	4.30%	21.17%	12.22%	34.80%	-	-
Horiz. %	200.93%	193.74%	191.18%	183.29%	151.28%	134.80%	100.00%	-
P/EPS	49.98	43.64	41.12	39.37	40.64	58.32	17.08	104.71%
YoY %	14.53%	6.13%	4.45%	-3.13%	-30.32%	241.45%	-	-
Horiz. %	292.62%	255.50%	240.75%	230.50%	237.94%	341.45%	100.00%	-
EY	2.00	2.29	2.43	2.54	2.46	1.71	5.85	-51.13%
YoY %	-12.66%	-5.76%	-4.33%	3.25%	43.86%	-70.77%	-	-
Horiz. %	34.19%	39.15%	41.54%	43.42%	42.05%	29.23%	100.00%	-
DY	0.00	5.41	2.16	2.56	4.76	6.96	6.03	-
YoY %	0.00%	150.46%	-15.62%	-46.22%	-31.61%	15.42%	-	-
Horiz. %	0.00%	89.72%	35.82%	42.45%	78.94%	115.42%	100.00%	-
P/NAPS	3.22	3.29	3.52	3.47	2.80	2.67	2.58	15.93%
YoY %	-2.13%	-6.53%	1.44%	23.93%	4.87%	3.49%	-	-
Horiz. %	124.81%	127.52%	136.43%	134.50%	108.53%	103.49%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	23/08/24	09/05/24	20/02/24	24/10/23	25/07/23	02/05/23	21/02/23	-
Price	1.12	1.21	1.51	1.40	1.60	1.10	1.10	-
P/RPS	6.56	6.83	7.68	7.09	8.29	5.56	4.09	37.06%
YoY %	-3.95%	-11.07%	8.32%	-14.48%	49.10%	35.94%	-	-
Horiz. %	160.39%	166.99%	187.78%	173.35%	202.69%	135.94%	100.00%	-
P/EPS	37.82	35.68	38.33	35.33	51.61	55.79	16.20	76.07%
YoY %	6.00%	-6.91%	8.49%	-31.54%	-7.49%	244.38%	-	-
Horiz. %	233.46%	220.25%	236.60%	218.09%	318.58%	344.38%	100.00%	-
EY	2.64	2.80	2.61	2.83	1.94	1.79	6.17	-43.24%
YoY %	-5.71%	7.28%	-7.77%	45.88%	8.38%	-70.99%	-	-
Horiz. %	42.79%	45.38%	42.30%	45.87%	31.44%	29.01%	100.00%	-
DY	0.00	6.61	2.32	2.86	3.75	7.27	6.36	-
YoY %	0.00%	184.91%	-18.88%	-23.73%	-48.42%	14.31%	-	-
Horiz. %	0.00%	103.93%	36.48%	44.97%	58.96%	114.31%	100.00%	-
P/NAPS	2.43	2.69	3.28	3.11	3.56	2.56	2.44	-0.27%
YoY %	-9.67%	-17.99%	5.47%	-12.64%	39.06%	4.92%	-	-
Horiz. %	99.59%	110.25%	134.43%	127.46%	145.90%	104.92%	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