[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 49.67%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 157,462 101,798 55,395 227,523 164,374 98,832 53,919 104.17%
PBT 37,515 20,365 12,941 51,996 34,860 16,727 11,403 121.04%
Tax -2,458 -1,577 -404 -1,192 -915 -816 -515 183.20%
NP 35,057 18,788 12,537 50,804 33,945 15,911 10,888 117.89%
-
NP to SH 35,057 18,788 12,537 50,804 33,945 15,911 10,888 117.89%
-
Tax Rate 6.55% 7.74% 3.12% 2.29% 2.62% 4.88% 4.52% -
Total Cost 122,405 83,010 42,858 176,719 130,429 82,921 43,031 100.63%
-
Net Worth 301,250 294,555 287,861 294,555 294,555 294,555 287,861 3.07%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 33,472 33,472 20,083 50,208 33,472 33,472 20,083 40.52%
Div Payout % 95.48% 178.16% 160.19% 98.83% 98.61% 210.37% 184.45% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 301,250 294,555 287,861 294,555 294,555 294,555 287,861 3.07%
NOSH 669,444 669,444 669,444 669,444 669,444 669,444 669,444 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 22.26% 18.46% 22.63% 22.33% 20.65% 16.10% 20.19% -
ROE 11.64% 6.38% 4.36% 17.25% 11.52% 5.40% 3.78% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.52 15.21 8.27 33.99 24.55 14.76 8.05 104.24%
EPS 5.24 2.81 1.87 7.59 5.07 2.38 1.63 117.66%
DPS 5.00 5.00 3.00 7.50 5.00 5.00 3.00 40.52%
NAPS 0.45 0.44 0.43 0.44 0.44 0.44 0.43 3.07%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.33 15.09 8.21 33.72 24.36 14.65 7.99 104.15%
EPS 5.20 2.78 1.86 7.53 5.03 2.36 1.61 118.34%
DPS 4.96 4.96 2.98 7.44 4.96 4.96 2.98 40.40%
NAPS 0.4464 0.4365 0.4266 0.4365 0.4365 0.4365 0.4266 3.06%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.06 2.30 2.75 2.70 2.65 2.14 1.62 -
P/RPS 8.76 15.13 33.23 7.94 10.79 14.50 20.11 -42.50%
P/EPS 39.34 81.95 146.84 35.58 52.26 90.04 99.61 -46.13%
EY 2.54 1.22 0.68 2.81 1.91 1.11 1.00 86.05%
DY 2.43 2.17 1.09 2.78 1.89 2.34 1.85 19.91%
P/NAPS 4.58 5.23 6.40 6.14 6.02 4.86 3.77 13.84%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/10/21 27/07/21 27/04/21 24/02/21 27/10/20 28/07/20 20/05/20 -
Price 2.15 2.27 2.47 3.04 2.92 2.37 1.97 -
P/RPS 9.14 14.93 29.85 8.94 11.89 16.05 24.46 -48.08%
P/EPS 41.06 80.88 131.89 40.06 57.59 99.72 121.12 -51.34%
EY 2.44 1.24 0.76 2.50 1.74 1.00 0.83 105.07%
DY 2.33 2.20 1.21 2.47 1.71 2.11 1.52 32.91%
P/NAPS 4.78 5.16 5.74 6.91 6.64 5.39 4.58 2.88%

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
Post a Comment