[GTRONIC] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -11.39%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 142,321 153,722 169,846 179,350 184,881 194,514 193,279 -18.44%
PBT 39,742 43,513 46,418 51,274 54,939 57,013 52,613 -17.04%
Tax -7,785 -8,306 -7,101 -5,810 -3,631 -2,217 -2,754 99.79%
NP 31,957 35,207 39,317 45,464 51,308 54,796 49,859 -25.64%
-
NP to SH 31,957 35,207 39,317 45,464 51,308 54,796 49,859 -25.64%
-
Tax Rate 19.59% 19.09% 15.30% 11.33% 6.61% 3.89% 5.23% -
Total Cost 110,364 118,515 130,529 133,886 133,573 139,718 143,420 -16.01%
-
Net Worth 301,475 301,253 287,861 301,250 301,250 301,250 287,861 3.12%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 33,472 33,472 40,166 46,861 50,208 50,208 50,208 -23.66%
Div Payout % 104.74% 95.07% 102.16% 103.07% 97.86% 91.63% 100.70% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 301,475 301,253 287,861 301,250 301,250 301,250 287,861 3.12%
NOSH 669,945 669,501 669,444 669,444 669,444 669,444 669,444 0.04%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 22.45% 22.90% 23.15% 25.35% 27.75% 28.17% 25.80% -
ROE 10.60% 11.69% 13.66% 15.09% 17.03% 18.19% 17.32% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.24 22.96 25.37 26.79 27.62 29.06 28.87 -18.48%
EPS 4.77 5.26 5.87 6.79 7.66 8.19 7.45 -25.69%
DPS 5.00 5.00 6.00 7.00 7.50 7.50 7.50 -23.66%
NAPS 0.45 0.45 0.43 0.45 0.45 0.45 0.43 3.07%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.08 22.77 25.16 26.57 27.39 28.81 28.63 -18.44%
EPS 4.73 5.22 5.82 6.73 7.60 8.12 7.39 -25.71%
DPS 4.96 4.96 5.95 6.94 7.44 7.44 7.44 -23.66%
NAPS 0.4466 0.4463 0.4264 0.4463 0.4463 0.4463 0.4264 3.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.56 1.26 1.15 1.16 1.17 1.20 1.52 -
P/RPS 7.34 5.49 4.53 4.33 4.24 4.13 5.26 24.84%
P/EPS 32.70 23.96 19.58 17.08 15.27 14.66 20.41 36.88%
EY 3.06 4.17 5.11 5.85 6.55 6.82 4.90 -26.91%
DY 3.21 3.97 5.22 6.03 6.41 6.25 4.93 -24.85%
P/NAPS 3.47 2.80 2.67 2.58 2.60 2.67 3.53 -1.13%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/10/23 25/07/23 02/05/23 21/02/23 25/10/22 26/07/22 26/04/22 -
Price 1.40 1.60 1.10 1.10 1.06 1.18 1.46 -
P/RPS 6.59 6.97 4.34 4.11 3.84 4.06 5.06 19.23%
P/EPS 29.35 30.42 18.73 16.20 13.83 14.42 19.60 30.85%
EY 3.41 3.29 5.34 6.17 7.23 6.94 5.10 -23.51%
DY 3.57 3.13 5.45 6.36 7.08 6.36 5.14 -21.55%
P/NAPS 3.11 3.56 2.56 2.44 2.36 2.62 3.40 -5.76%

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