[GTRONIC] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 3.25%
YoY- -0.11%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 128,598 169,846 193,279 228,999 226,188 285,517 341,212 -14.99%
PBT 36,503 46,418 52,613 53,534 53,248 62,235 66,428 -9.48%
Tax -7,665 -7,101 -2,754 -1,081 -738 -4,214 -4,760 8.25%
NP 28,838 39,317 49,859 52,453 52,510 58,021 61,668 -11.88%
-
NP to SH 28,838 39,317 49,859 52,453 52,510 58,021 61,668 -11.88%
-
Tax Rate 21.00% 15.30% 5.23% 2.02% 1.39% 6.77% 7.17% -
Total Cost 99,760 130,529 143,420 176,546 173,678 227,496 279,544 -15.76%
-
Net Worth 303,737 287,861 287,861 287,861 287,861 281,002 279,843 1.37%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 23,546 40,166 50,208 50,208 33,465 60,098 31,140 -4.54%
Div Payout % 81.65% 102.16% 100.70% 95.72% 63.73% 103.58% 50.50% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 303,737 287,861 287,861 287,861 287,861 281,002 279,843 1.37%
NOSH 675,044 669,444 669,444 669,444 669,444 669,085 285,612 15.39%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 22.42% 23.15% 25.80% 22.91% 23.22% 20.32% 18.07% -
ROE 9.49% 13.66% 17.32% 18.22% 18.24% 20.65% 22.04% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.05 25.37 28.87 34.21 33.79 42.67 119.49 -26.34%
EPS 4.27 5.87 7.45 7.84 7.84 8.67 21.60 -23.65%
DPS 3.50 6.00 7.50 7.50 5.00 9.00 11.00 -17.36%
NAPS 0.45 0.43 0.43 0.43 0.43 0.42 0.98 -12.15%
Adjusted Per Share Value based on latest NOSH - 669,444
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.04 25.15 28.62 33.91 33.49 42.27 50.52 -14.99%
EPS 4.27 5.82 7.38 7.77 7.77 8.59 9.13 -11.88%
DPS 3.49 5.95 7.43 7.43 4.95 8.90 4.61 -4.52%
NAPS 0.4497 0.4262 0.4262 0.4262 0.4262 0.4161 0.4143 1.37%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.48 1.15 1.52 2.75 1.62 1.74 4.06 -
P/RPS 7.77 4.53 5.26 8.04 4.79 4.08 3.40 14.75%
P/EPS 34.64 19.58 20.41 35.10 20.65 20.06 18.80 10.71%
EY 2.89 5.11 4.90 2.85 4.84 4.98 5.32 -9.66%
DY 2.36 5.22 4.93 2.73 3.09 5.17 2.71 -2.27%
P/NAPS 3.29 2.67 3.53 6.40 3.77 4.14 4.14 -3.75%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 09/05/24 02/05/23 26/04/22 27/04/21 20/05/20 30/04/19 24/04/18 -
Price 1.21 1.10 1.46 2.47 1.97 1.90 3.95 -
P/RPS 6.35 4.34 5.06 7.22 5.83 4.45 3.31 11.45%
P/EPS 28.32 18.73 19.60 31.52 25.12 21.91 18.29 7.55%
EY 3.53 5.34 5.10 3.17 3.98 4.56 5.47 -7.03%
DY 2.89 5.45 5.14 3.04 2.54 4.74 2.78 0.64%
P/NAPS 2.69 2.56 3.40 5.74 4.58 4.52 4.03 -6.50%

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