[GTRONIC] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 13.28%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 131,823 180,051 206,043 227,523 216,316 327,956 304,558 -13.02%
PBT 33,902 51,274 55,472 51,996 46,038 74,785 55,873 -7.98%
Tax -7,487 -5,810 -2,523 -1,192 -1,324 -4,668 -4,726 7.96%
NP 26,415 45,464 52,949 50,804 44,714 70,117 51,147 -10.42%
-
NP to SH 26,415 45,464 52,949 50,804 44,714 70,117 51,147 -10.42%
-
Tax Rate 22.08% 11.33% 4.55% 2.29% 2.88% 6.24% 8.46% -
Total Cost 105,408 134,587 153,094 176,719 171,602 257,839 253,411 -13.59%
-
Net Worth 308,408 301,250 301,250 294,555 294,465 300,406 281,126 1.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 23,465 46,861 50,208 50,208 50,193 40,054 45,434 -10.42%
Div Payout % 88.84% 103.07% 94.82% 98.83% 112.25% 57.12% 88.83% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 308,408 301,250 301,250 294,555 294,465 300,406 281,126 1.55%
NOSH 672,605 669,444 669,444 669,444 669,444 669,033 285,304 15.35%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.04% 25.25% 25.70% 22.33% 20.67% 21.38% 16.79% -
ROE 8.56% 15.09% 17.58% 17.25% 15.18% 23.34% 18.19% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.66 26.90 30.78 33.99 32.32 49.13 107.25 -24.62%
EPS 3.94 6.79 7.91 7.59 6.68 10.50 18.01 -22.36%
DPS 3.50 7.00 7.50 7.50 7.50 6.00 16.00 -22.36%
NAPS 0.46 0.45 0.45 0.44 0.44 0.45 0.99 -11.98%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.53 26.67 30.52 33.70 32.04 48.58 45.12 -13.02%
EPS 3.91 6.73 7.84 7.53 6.62 10.39 7.58 -10.44%
DPS 3.48 6.94 7.44 7.44 7.44 5.93 6.73 -10.40%
NAPS 0.4569 0.4463 0.4463 0.4363 0.4362 0.445 0.4164 1.55%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.62 1.16 1.66 2.70 2.33 1.75 6.60 -
P/RPS 8.24 4.31 5.39 7.94 7.21 3.56 6.15 4.99%
P/EPS 41.12 17.08 20.99 35.58 34.87 16.66 36.64 1.94%
EY 2.43 5.85 4.76 2.81 2.87 6.00 2.73 -1.92%
DY 2.16 6.03 4.52 2.78 3.22 3.43 2.42 -1.87%
P/NAPS 3.52 2.58 3.69 6.14 5.30 3.89 6.67 -10.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 21/02/23 22/02/22 24/02/21 24/02/20 25/02/19 27/02/18 -
Price 1.51 1.10 1.35 3.04 2.39 1.95 6.22 -
P/RPS 7.68 4.09 4.39 8.94 7.39 3.97 5.80 4.78%
P/EPS 38.33 16.20 17.07 40.06 35.77 18.57 34.53 1.75%
EY 2.61 6.17 5.86 2.50 2.80 5.39 2.90 -1.73%
DY 2.32 6.36 5.56 2.47 3.14 3.08 2.57 -1.69%
P/NAPS 3.28 2.44 3.00 6.91 5.43 4.33 6.28 -10.25%

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