[GLOTEC] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
10-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 45.34%
YoY- 768.82%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 173,219 168,968 159,457 161,116 143,259 142,382 147,829 11.15%
PBT 22,512 13,002 14,957 35,599 25,552 31,257 23,220 -2.04%
Tax -6,440 -6,862 -5,472 -6,113 -6,003 -5,981 -5,856 6.54%
NP 16,072 6,140 9,485 29,486 19,549 25,276 17,364 -5.02%
-
NP to SH 16,770 10,155 11,012 20,400 14,036 15,361 11,095 31.73%
-
Tax Rate 28.61% 52.78% 36.58% 17.17% 23.49% 19.13% 25.22% -
Total Cost 157,147 162,828 149,972 131,630 123,710 117,106 130,465 13.22%
-
Net Worth 261,046 254,831 258,323 255,901 251,058 251,058 245,138 4.28%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 8,072 8,072 8,072 8,072 - - - -
Div Payout % 48.14% 79.49% 73.31% 39.57% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 261,046 254,831 258,323 255,901 251,058 251,058 245,138 4.28%
NOSH 269,120 269,120 269,086 269,086 269,086 269,086 269,086 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.28% 3.63% 5.95% 18.30% 13.65% 17.75% 11.75% -
ROE 6.42% 3.98% 4.26% 7.97% 5.59% 6.12% 4.53% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 64.36 62.79 59.26 59.88 53.24 52.91 54.94 11.13%
EPS 6.23 3.77 4.09 7.58 5.22 5.71 4.12 31.77%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.97 0.947 0.96 0.951 0.933 0.933 0.911 4.27%
Adjusted Per Share Value based on latest NOSH - 269,086
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 64.36 62.79 59.25 59.87 53.23 52.91 54.93 11.15%
EPS 6.23 3.77 4.09 7.58 5.22 5.71 4.12 31.77%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.97 0.9469 0.9599 0.9509 0.9329 0.9329 0.9109 4.28%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.51 0.575 0.64 0.60 0.42 0.415 0.41 -
P/RPS 0.79 0.92 1.08 1.00 0.79 0.78 0.75 3.52%
P/EPS 8.18 15.24 15.64 7.91 8.05 7.27 9.94 -12.19%
EY 12.22 6.56 6.39 12.64 12.42 13.76 10.06 13.85%
DY 5.88 5.22 4.69 5.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.67 0.63 0.45 0.44 0.45 11.53%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 29/11/21 10/09/21 25/05/21 26/02/21 27/11/20 -
Price 0.485 0.485 0.59 0.62 0.41 0.435 0.39 -
P/RPS 0.75 0.77 1.00 1.04 0.77 0.82 0.71 3.72%
P/EPS 7.78 12.85 14.42 8.18 7.86 7.62 9.46 -12.23%
EY 12.85 7.78 6.94 12.23 12.72 13.12 10.57 13.92%
DY 6.19 6.19 5.08 4.84 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.61 0.65 0.44 0.47 0.43 10.58%

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