[GTRONIC] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

20-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- 17.44%

YoY- -9.5%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	169,846	193,279	228,999	226,188	285,517	341,212	206,437	-3.19%
YoY %	-12.12%	-15.60%	1.24%	-20.78%	-16.32%	65.29%	-	-
Horiz. %	82.27%	93.63%	110.93%	109.57%	138.31%	165.29%	100.00%	-
PBT	46,418	52,613	53,534	53,248	62,235	66,428	33,917	5.36%
YoY %	-11.77%	-1.72%	0.54%	-14.44%	-6.31%	95.85%	-	-
Horiz. %	136.86%	155.12%	157.84%	157.00%	183.49%	195.85%	100.00%	-
Tax	-7,101	-2,754	-1,081	-738	-4,214	-4,760	-7,208	-0.24%
YoY %	-157.84%	-154.76%	-46.48%	82.49%	11.47%	33.96%	-	-
Horiz. %	98.52%	38.21%	15.00%	10.24%	58.46%	66.04%	100.00%	-
NP	39,317	49,859	52,453	52,510	58,021	61,668	26,709	6.65%
YoY %	-21.14%	-4.95%	-0.11%	-9.50%	-5.91%	130.89%	-	-
Horiz. %	147.21%	186.67%	196.39%	196.60%	217.23%	230.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,317	49,859	52,453	52,510	58,021	61,668	26,709	6.65%
YoY %	-21.14%	-4.95%	-0.11%	-9.50%	-5.91%	130.89%	-	-
Horiz. %	147.21%	186.67%	196.39%	196.60%	217.23%	230.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.30%	5.23%	2.02%	1.39%	6.77%	7.17%	21.25%	-
YoY %	192.54%	158.91%	45.32%	-79.47%	-5.58%	-66.26%	-	-
Horiz. %	72.00%	24.61%	9.51%	6.54%	31.86%	33.74%	100.00%	-
Total Cost	130,529	143,420	176,546	173,678	227,496	279,544	179,728	-5.18%
YoY %	-8.99%	-18.76%	1.65%	-23.66%	-18.62%	55.54%	-	-
Horiz. %	72.63%	79.80%	98.23%	96.63%	126.58%	155.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,861	287,861	287,861	287,861	281,002	279,843	257,392	1.88%
YoY %	0.00%	0.00%	0.00%	2.44%	0.41%	8.72%	-	-
Horiz. %	111.84%	111.84%	111.84%	111.84%	109.17%	108.72%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	40,166	50,208	50,208	33,465	60,098	31,140	39,489	0.28%
YoY %	-20.00%	0.00%	50.03%	-44.32%	92.99%	-21.14%	-	-
Horiz. %	101.71%	127.14%	127.14%	84.75%	152.19%	78.86%	100.00%	-
Div Payout %	102.16%	100.70%	95.72%	63.73%	103.58%	50.50%	147.85%	-
YoY %	1.45%	5.20%	50.20%	-38.47%	105.11%	-65.84%	-	-
Horiz. %	69.10%	68.11%	64.74%	43.10%	70.06%	34.16%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	287,861	287,861	287,861	287,861	281,002	279,843	257,392	1.88%
YoY %	0.00%	0.00%	0.00%	2.44%	0.41%	8.72%	-	-
Horiz. %	111.84%	111.84%	111.84%	111.84%	109.17%	108.72%	100.00%	-
NOSH	669,444	669,444	669,444	669,444	669,085	285,612	282,848	15.43%
YoY %	0.00%	0.00%	0.00%	0.05%	134.26%	0.98%	-	-
Horiz. %	236.68%	236.68%	236.68%	236.68%	236.55%	100.98%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	23.15%	25.80%	22.91%	23.22%	20.32%	18.07%	12.94%	-
YoY %	-10.27%	12.61%	-1.34%	14.27%	12.45%	39.64%	-	-
Horiz. %	178.90%	199.38%	177.05%	179.44%	157.03%	139.64%	100.00%	-
ROE	13.66%	17.32%	18.22%	18.24%	20.65%	22.04%	10.38%	-
YoY %	-21.13%	-4.94%	-0.11%	-11.67%	-6.31%	112.33%	-	-
Horiz. %	131.60%	166.86%	175.53%	175.72%	198.94%	212.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	25.37	28.87	34.21	33.79	42.67	119.49	72.99	-16.14%
YoY %	-12.12%	-15.61%	1.24%	-20.81%	-64.29%	63.71%	-	-
Horiz. %	34.76%	39.55%	46.87%	46.29%	58.46%	163.71%	100.00%	-
EPS	5.87	7.45	7.84	7.84	8.67	21.60	9.44	-7.60%
YoY %	-21.21%	-4.97%	0.00%	-9.57%	-59.86%	128.81%	-	-
Horiz. %	62.18%	78.92%	83.05%	83.05%	91.84%	228.81%	100.00%	-
DPS	6.00	7.50	7.50	5.00	9.00	11.00	14.00	-13.16%
YoY %	-20.00%	0.00%	50.00%	-44.44%	-18.18%	-21.43%	-	-
Horiz. %	42.86%	53.57%	53.57%	35.71%	64.29%	78.57%	100.00%	-
NAPS	0.43	0.43	0.43	0.43	0.42	0.98	0.91	-11.74%
YoY %	0.00%	0.00%	0.00%	2.38%	-57.14%	7.69%	-	-
Horiz. %	47.25%	47.25%	47.25%	47.25%	46.15%	107.69%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 669,444
RPS	25.17	28.64	33.94	33.52	42.31	50.56	30.59	-3.19%
YoY %	-12.12%	-15.62%	1.25%	-20.78%	-16.32%	65.28%	-	-
Horiz. %	82.28%	93.63%	110.95%	109.58%	138.31%	165.28%	100.00%	-
EPS	5.83	7.39	7.77	7.78	8.60	9.14	3.96	6.65%
YoY %	-21.11%	-4.89%	-0.13%	-9.53%	-5.91%	130.81%	-	-
Horiz. %	147.22%	186.62%	196.21%	196.46%	217.17%	230.81%	100.00%	-
DPS	5.95	7.44	7.44	4.96	8.91	4.61	5.85	0.28%
YoY %	-20.03%	0.00%	50.00%	-44.33%	93.28%	-21.20%	-	-
Horiz. %	101.71%	127.18%	127.18%	84.79%	152.31%	78.80%	100.00%	-
NAPS	0.4266	0.4266	0.4266	0.4266	0.4164	0.4147	0.3814	1.88%
YoY %	0.00%	0.00%	0.00%	2.45%	0.41%	8.73%	-	-
Horiz. %	111.85%	111.85%	111.85%	111.85%	109.18%	108.73%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.15	1.52	2.75	1.62	1.74	4.06	5.16	-
P/RPS	4.53	5.26	8.04	4.79	4.08	3.40	7.07	-7.14%
YoY %	-13.88%	-34.58%	67.85%	17.40%	20.00%	-51.91%	-	-
Horiz. %	64.07%	74.40%	113.72%	67.75%	57.71%	48.09%	100.00%	-
P/EPS	19.58	20.41	35.10	20.65	20.06	18.80	54.64	-15.71%
YoY %	-4.07%	-41.85%	69.98%	2.94%	6.70%	-65.59%	-	-
Horiz. %	35.83%	37.35%	64.24%	37.79%	36.71%	34.41%	100.00%	-
EY	5.11	4.90	2.85	4.84	4.98	5.32	1.83	18.65%
YoY %	4.29%	71.93%	-41.12%	-2.81%	-6.39%	190.71%	-	-
Horiz. %	279.23%	267.76%	155.74%	264.48%	272.13%	290.71%	100.00%	-
DY	5.22	4.93	2.73	3.09	5.17	2.71	2.71	11.53%
YoY %	5.88%	80.59%	-11.65%	-40.23%	90.77%	0.00%	-	-
Horiz. %	192.62%	181.92%	100.74%	114.02%	190.77%	100.00%	100.00%	-
P/NAPS	2.67	3.53	6.40	3.77	4.14	4.14	5.67	-11.79%
YoY %	-24.36%	-44.84%	69.76%	-8.94%	0.00%	-26.98%	-	-
Horiz. %	47.09%	62.26%	112.87%	66.49%	73.02%	73.02%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	02/05/23	26/04/22	27/04/21	20/05/20	30/04/19	24/04/18	25/04/17	-
Price	1.10	1.46	2.47	1.97	1.90	3.95	5.25	-
P/RPS	4.34	5.06	7.22	5.83	4.45	3.31	7.19	-8.06%
YoY %	-14.23%	-29.92%	23.84%	31.01%	34.44%	-53.96%	-	-
Horiz. %	60.36%	70.38%	100.42%	81.08%	61.89%	46.04%	100.00%	-
P/EPS	18.73	19.60	31.52	25.12	21.91	18.29	55.60	-16.57%
YoY %	-4.44%	-37.82%	25.48%	14.65%	19.79%	-67.10%	-	-
Horiz. %	33.69%	35.25%	56.69%	45.18%	39.41%	32.90%	100.00%	-
EY	5.34	5.10	3.17	3.98	4.56	5.47	1.80	19.86%
YoY %	4.71%	60.88%	-20.35%	-12.72%	-16.64%	203.89%	-	-
Horiz. %	296.67%	283.33%	176.11%	221.11%	253.33%	303.89%	100.00%	-
DY	5.45	5.14	3.04	2.54	4.74	2.78	2.67	12.62%
YoY %	6.03%	69.08%	19.69%	-46.41%	70.50%	4.12%	-	-
Horiz. %	204.12%	192.51%	113.86%	95.13%	177.53%	104.12%	100.00%	-
P/NAPS	2.56	3.40	5.74	4.58	4.52	4.03	5.77	-12.66%
YoY %	-24.71%	-40.77%	25.33%	1.33%	12.16%	-30.16%	-	-
Horiz. %	44.37%	58.93%	99.48%	79.38%	78.34%	69.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos