[GTRONIC] QoQ Cumulative 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- 51.04%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 136,300 90,269 42,631 206,043 157,462 101,798 55,395 82.15%
PBT 36,982 21,906 10,082 55,472 37,515 20,365 12,941 101.25%
Tax -3,566 -1,271 -635 -2,523 -2,458 -1,577 -404 326.53%
NP 33,416 20,635 9,447 52,949 35,057 18,788 12,537 92.12%
-
NP to SH 33,416 20,635 9,447 52,949 35,057 18,788 12,537 92.12%
-
Tax Rate 9.64% 5.80% 6.30% 4.55% 6.55% 7.74% 3.12% -
Total Cost 102,884 69,634 33,184 153,094 122,405 83,010 42,858 79.18%
-
Net Worth 301,250 301,250 287,861 301,250 301,250 294,555 287,861 3.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 33,472 33,472 20,083 50,208 33,472 33,472 20,083 40.52%
Div Payout % 100.17% 162.21% 212.59% 94.82% 95.48% 178.16% 160.19% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 301,250 301,250 287,861 301,250 301,250 294,555 287,861 3.07%
NOSH 669,444 669,444 669,444 669,444 669,444 669,444 669,444 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 24.52% 22.86% 22.16% 25.70% 22.26% 18.46% 22.63% -
ROE 11.09% 6.85% 3.28% 17.58% 11.64% 6.38% 4.36% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.36 13.48 6.37 30.78 23.52 15.21 8.27 82.22%
EPS 4.99 3.08 1.41 7.91 5.24 2.81 1.87 92.27%
DPS 5.00 5.00 3.00 7.50 5.00 5.00 3.00 40.52%
NAPS 0.45 0.45 0.43 0.45 0.45 0.44 0.43 3.07%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.18 13.37 6.31 30.51 23.31 15.07 8.20 82.17%
EPS 4.95 3.06 1.40 7.84 5.19 2.78 1.86 91.92%
DPS 4.96 4.96 2.97 7.43 4.96 4.96 2.97 40.71%
NAPS 0.446 0.446 0.4262 0.446 0.446 0.4361 0.4262 3.07%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.17 1.20 1.52 1.66 2.06 2.30 2.75 -
P/RPS 5.75 8.90 23.87 5.39 8.76 15.13 33.23 -68.91%
P/EPS 23.44 38.93 107.71 20.99 39.34 81.95 146.84 -70.54%
EY 4.27 2.57 0.93 4.76 2.54 1.22 0.68 239.98%
DY 4.27 4.17 1.97 4.52 2.43 2.17 1.09 148.29%
P/NAPS 2.60 2.67 3.53 3.69 4.58 5.23 6.40 -45.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/10/22 26/07/22 26/04/22 22/02/22 26/10/21 27/07/21 27/04/21 -
Price 1.06 1.18 1.46 1.35 2.15 2.27 2.47 -
P/RPS 5.21 8.75 22.93 4.39 9.14 14.93 29.85 -68.73%
P/EPS 21.24 38.28 103.46 17.07 41.06 80.88 131.89 -70.36%
EY 4.71 2.61 0.97 5.86 2.44 1.24 0.76 237.02%
DY 4.72 4.24 2.05 5.56 2.33 2.20 1.21 147.59%
P/NAPS 2.36 2.62 3.40 3.00 4.78 5.16 5.74 -44.67%

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