[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 113.34%
YoY- 12.49%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 136,300 157,462 164,374 157,360 245,717 199,768 168,612 -3.48%
PBT 36,982 37,515 34,860 32,045 52,550 30,717 24,735 6.93%
Tax -3,566 -2,458 -915 -1,868 -4,417 -4,609 -5,381 -6.62%
NP 33,416 35,057 33,945 30,177 48,133 26,108 19,354 9.52%
-
NP to SH 33,416 35,057 33,945 30,177 48,133 26,108 19,354 9.52%
-
Tax Rate 9.64% 6.55% 2.62% 5.83% 8.41% 15.00% 21.75% -
Total Cost 102,884 122,405 130,429 127,183 197,584 173,660 149,258 -6.01%
-
Net Worth 301,250 301,250 294,555 301,111 300,194 272,135 281,717 1.12%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 33,472 33,472 33,472 33,456 20,012 45,355 64,795 -10.41%
Div Payout % 100.17% 95.48% 98.61% 110.87% 41.58% 173.72% 334.79% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 301,250 301,250 294,555 301,111 300,194 272,135 281,717 1.12%
NOSH 669,444 669,444 669,444 669,444 668,871 283,474 281,717 15.51%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 24.52% 22.26% 20.65% 19.18% 19.59% 13.07% 11.48% -
ROE 11.09% 11.64% 11.52% 10.02% 16.03% 9.59% 6.87% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.36 23.52 24.55 23.52 36.83 70.47 59.85 -16.44%
EPS 4.99 5.24 5.07 4.51 7.22 9.21 6.87 -5.18%
DPS 5.00 5.00 5.00 5.00 3.00 16.00 23.00 -22.44%
NAPS 0.45 0.45 0.44 0.45 0.45 0.96 1.00 -12.45%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.20 23.33 24.36 23.32 36.41 29.60 24.99 -3.48%
EPS 4.95 5.20 5.03 4.47 7.13 3.87 2.87 9.50%
DPS 4.96 4.96 4.96 4.96 2.97 6.72 9.60 -10.41%
NAPS 0.4464 0.4464 0.4365 0.4462 0.4449 0.4033 0.4175 1.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.17 2.06 2.65 2.06 2.50 6.15 3.65 -
P/RPS 5.75 8.76 10.79 8.76 6.79 8.73 6.10 -0.97%
P/EPS 23.44 39.34 52.26 45.68 34.65 66.78 53.13 -12.74%
EY 4.27 2.54 1.91 2.19 2.89 1.50 1.88 14.64%
DY 4.27 2.43 1.89 2.43 1.20 2.60 6.30 -6.27%
P/NAPS 2.60 4.58 6.02 4.58 5.56 6.41 3.65 -5.49%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/10/22 26/10/21 27/10/20 29/10/19 30/10/18 31/10/17 25/10/16 -
Price 1.06 2.15 2.92 2.20 2.27 6.59 3.56 -
P/RPS 5.21 9.14 11.89 9.35 6.16 9.35 5.95 -2.18%
P/EPS 21.24 41.06 57.59 48.78 31.46 71.55 51.82 -13.80%
EY 4.71 2.44 1.74 2.05 3.18 1.40 1.93 16.02%
DY 4.72 2.33 1.71 2.27 1.32 2.43 6.46 -5.09%
P/NAPS 2.36 4.78 6.64 4.89 5.04 6.86 3.56 -6.61%

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