[GTRONIC] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -5.84%
YoY- -4.95%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 179,350 184,881 194,514 193,279 206,043 220,611 230,489 -15.36%
PBT 51,274 54,939 57,013 52,613 55,472 54,651 55,634 -5.28%
Tax -5,810 -3,631 -2,217 -2,754 -2,523 -2,735 -1,953 106.43%
NP 45,464 51,308 54,796 49,859 52,949 51,916 53,681 -10.45%
-
NP to SH 45,464 51,308 54,796 49,859 52,949 51,916 53,681 -10.45%
-
Tax Rate 11.33% 6.61% 3.89% 5.23% 4.55% 5.00% 3.51% -
Total Cost 133,886 133,573 139,718 143,420 153,094 168,695 176,808 -16.87%
-
Net Worth 301,250 301,250 301,250 287,861 301,250 301,250 294,555 1.50%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 46,861 50,208 50,208 50,208 50,208 50,208 50,208 -4.48%
Div Payout % 103.07% 97.86% 91.63% 100.70% 94.82% 96.71% 93.53% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 301,250 301,250 301,250 287,861 301,250 301,250 294,555 1.50%
NOSH 669,444 669,444 669,444 669,444 669,444 669,444 669,444 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.35% 27.75% 28.17% 25.80% 25.70% 23.53% 23.29% -
ROE 15.09% 17.03% 18.19% 17.32% 17.58% 17.23% 18.22% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.79 27.62 29.06 28.87 30.78 32.95 34.43 -15.36%
EPS 6.79 7.66 8.19 7.45 7.91 7.76 8.02 -10.47%
DPS 7.00 7.50 7.50 7.50 7.50 7.50 7.50 -4.48%
NAPS 0.45 0.45 0.45 0.43 0.45 0.45 0.44 1.50%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.57 27.39 28.81 28.63 30.52 32.68 34.14 -15.35%
EPS 6.73 7.60 8.12 7.39 7.84 7.69 7.95 -10.48%
DPS 6.94 7.44 7.44 7.44 7.44 7.44 7.44 -4.51%
NAPS 0.4462 0.4462 0.4462 0.4264 0.4462 0.4462 0.4363 1.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.16 1.17 1.20 1.52 1.66 2.06 2.30 -
P/RPS 4.33 4.24 4.13 5.26 5.39 6.25 6.68 -25.04%
P/EPS 17.08 15.27 14.66 20.41 20.99 26.56 28.68 -29.14%
EY 5.85 6.55 6.82 4.90 4.76 3.76 3.49 40.97%
DY 6.03 6.41 6.25 4.93 4.52 3.64 3.26 50.51%
P/NAPS 2.58 2.60 2.67 3.53 3.69 4.58 5.23 -37.48%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 25/10/22 26/07/22 26/04/22 22/02/22 26/10/21 27/07/21 -
Price 1.10 1.06 1.18 1.46 1.35 2.15 2.27 -
P/RPS 4.11 3.84 4.06 5.06 4.39 6.52 6.59 -26.94%
P/EPS 16.20 13.83 14.42 19.60 17.07 27.72 28.31 -31.00%
EY 6.17 7.23 6.94 5.10 5.86 3.61 3.53 44.95%
DY 6.36 7.08 6.36 5.14 5.56 3.49 3.30 54.68%
P/NAPS 2.44 2.36 2.62 3.40 3.00 4.78 5.16 -39.22%

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