[GTRONIC] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.29%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 142,321 184,881 220,611 223,330 239,599 350,507 246,502 -8.74%
PBT 39,742 54,939 54,651 48,853 54,280 77,706 39,430 0.13%
Tax -7,785 -3,631 -2,735 -371 -2,119 -4,534 -6,955 1.89%
NP 31,957 51,308 51,916 48,482 52,161 73,172 32,475 -0.26%
-
NP to SH 31,957 51,308 51,916 48,482 52,161 73,172 32,475 -0.26%
-
Tax Rate 19.59% 6.61% 5.00% 0.76% 3.90% 5.83% 17.64% -
Total Cost 110,364 133,573 168,695 174,848 187,438 277,335 214,027 -10.44%
-
Net Worth 301,475 301,250 301,250 294,555 301,111 300,194 272,265 1.71%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 33,472 50,208 50,208 33,472 53,480 20,000 45,282 -4.90%
Div Payout % 104.74% 97.86% 96.71% 69.04% 102.53% 27.33% 139.44% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 301,475 301,250 301,250 294,555 301,111 300,194 272,265 1.71%
NOSH 669,945 669,444 669,444 669,444 669,444 668,871 283,609 15.39%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 22.45% 27.75% 23.53% 21.71% 21.77% 20.88% 13.17% -
ROE 10.60% 17.03% 17.23% 16.46% 17.32% 24.37% 11.93% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.24 27.62 32.95 33.36 35.81 52.54 86.92 -20.92%
EPS 4.77 7.66 7.76 7.24 7.80 10.97 11.45 -13.57%
DPS 5.00 7.50 7.50 5.00 8.00 3.00 16.00 -17.61%
NAPS 0.45 0.45 0.45 0.44 0.45 0.45 0.96 -11.85%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.08 27.39 32.68 33.08 35.49 51.92 36.52 -8.74%
EPS 4.73 7.60 7.69 7.18 7.73 10.84 4.81 -0.27%
DPS 4.96 7.44 7.44 4.96 7.92 2.96 6.71 -4.90%
NAPS 0.4466 0.4462 0.4462 0.4363 0.446 0.4447 0.4033 1.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.56 1.17 2.06 2.65 2.06 2.50 6.15 -
P/RPS 7.34 4.24 6.25 7.94 5.75 4.76 7.08 0.60%
P/EPS 32.70 15.27 26.56 36.59 26.43 22.79 53.71 -7.93%
EY 3.06 6.55 3.76 2.73 3.78 4.39 1.86 8.64%
DY 3.21 6.41 3.64 1.89 3.88 1.20 2.60 3.57%
P/NAPS 3.47 2.60 4.58 6.02 4.58 5.56 6.41 -9.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/10/23 25/10/22 26/10/21 27/10/20 29/10/19 30/10/18 31/10/17 -
Price 1.40 1.06 2.15 2.92 2.20 2.27 6.59 -
P/RPS 6.59 3.84 6.52 8.75 6.14 4.32 7.58 -2.30%
P/EPS 29.35 13.83 27.72 40.32 28.22 20.70 57.55 -10.61%
EY 3.41 7.23 3.61 2.48 3.54 4.83 1.74 11.86%
DY 3.57 7.08 3.49 1.71 3.64 1.32 2.43 6.61%
P/NAPS 3.11 2.36 4.78 6.64 4.89 5.04 6.86 -12.34%

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