[GLOTEC] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -7.78%
YoY- -33.89%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 201,974 184,275 173,219 168,968 159,457 161,116 143,259 25.70%
PBT 24,635 22,452 22,512 13,002 14,957 35,599 25,552 -2.40%
Tax -6,194 -6,583 -6,440 -6,862 -5,472 -6,113 -6,003 2.10%
NP 18,441 15,869 16,072 6,140 9,485 29,486 19,549 -3.81%
-
NP to SH 18,241 16,570 16,770 10,155 11,012 20,400 14,036 19.06%
-
Tax Rate 25.14% 29.32% 28.61% 52.78% 36.58% 17.17% 23.49% -
Total Cost 183,533 168,406 157,147 162,828 149,972 131,630 123,710 30.04%
-
Net Worth 276,386 269,120 261,046 254,831 258,323 255,901 251,058 6.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,844 4,844 8,072 8,072 8,072 8,072 - -
Div Payout % 26.56% 29.23% 48.14% 79.49% 73.31% 39.57% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 276,386 269,120 261,046 254,831 258,323 255,901 251,058 6.61%
NOSH 269,120 269,120 269,120 269,120 269,086 269,086 269,086 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.13% 8.61% 9.28% 3.63% 5.95% 18.30% 13.65% -
ROE 6.60% 6.16% 6.42% 3.98% 4.26% 7.97% 5.59% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 75.05 68.47 64.36 62.79 59.26 59.88 53.24 25.69%
EPS 6.78 6.16 6.23 3.77 4.09 7.58 5.22 19.02%
DPS 1.80 1.80 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.027 1.00 0.97 0.947 0.96 0.951 0.933 6.60%
Adjusted Per Share Value based on latest NOSH - 269,120
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 75.13 68.54 64.43 62.85 59.31 59.93 53.29 25.70%
EPS 6.78 6.16 6.24 3.78 4.10 7.59 5.22 19.02%
DPS 1.80 1.80 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.028 1.001 0.971 0.9479 0.9609 0.9519 0.9338 6.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.455 0.47 0.51 0.575 0.64 0.60 0.42 -
P/RPS 0.61 0.69 0.79 0.92 1.08 1.00 0.79 -15.82%
P/EPS 6.71 7.63 8.18 15.24 15.64 7.91 8.05 -11.42%
EY 14.90 13.10 12.22 6.56 6.39 12.64 12.42 12.89%
DY 3.96 3.83 5.88 5.22 4.69 5.00 0.00 -
P/NAPS 0.44 0.47 0.53 0.61 0.67 0.63 0.45 -1.48%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 25/08/22 25/05/22 23/02/22 29/11/21 10/09/21 25/05/21 -
Price 0.46 0.505 0.485 0.485 0.59 0.62 0.41 -
P/RPS 0.61 0.74 0.75 0.77 1.00 1.04 0.77 -14.37%
P/EPS 6.79 8.20 7.78 12.85 14.42 8.18 7.86 -9.28%
EY 14.73 12.19 12.85 7.78 6.94 12.23 12.72 10.26%
DY 3.91 3.56 6.19 6.19 5.08 4.84 0.00 -
P/NAPS 0.45 0.51 0.50 0.51 0.61 0.65 0.44 1.50%

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