[GTRONIC] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
02-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -13.52%
YoY- -21.14%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 131,823 142,321 153,722 169,846 179,350 184,881 194,514 -22.79%
PBT 33,902 39,742 43,513 46,418 51,274 54,939 57,013 -29.21%
Tax -7,487 -7,785 -8,306 -7,101 -5,810 -3,631 -2,217 124.59%
NP 26,415 31,957 35,207 39,317 45,464 51,308 54,796 -38.43%
-
NP to SH 26,415 31,957 35,207 39,317 45,464 51,308 54,796 -38.43%
-
Tax Rate 22.08% 19.59% 19.09% 15.30% 11.33% 6.61% 3.89% -
Total Cost 105,408 110,364 118,515 130,529 133,886 133,573 139,718 -17.08%
-
Net Worth 308,408 301,475 301,253 287,861 301,250 301,250 301,250 1.57%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 23,435 33,472 33,472 40,166 46,861 50,208 50,208 -39.74%
Div Payout % 88.72% 104.74% 95.07% 102.16% 103.07% 97.86% 91.63% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 308,408 301,475 301,253 287,861 301,250 301,250 301,250 1.57%
NOSH 672,605 669,945 669,501 669,444 669,444 669,444 669,444 0.31%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 20.04% 22.45% 22.90% 23.15% 25.35% 27.75% 28.17% -
ROE 8.56% 10.60% 11.69% 13.66% 15.09% 17.03% 18.19% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.66 21.24 22.96 25.37 26.79 27.62 29.06 -22.87%
EPS 3.94 4.77 5.26 5.87 6.79 7.66 8.19 -38.52%
DPS 3.50 5.00 5.00 6.00 7.00 7.50 7.50 -39.75%
NAPS 0.46 0.45 0.45 0.43 0.45 0.45 0.45 1.47%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.52 21.07 22.76 25.15 26.56 27.37 28.80 -22.78%
EPS 3.91 4.73 5.21 5.82 6.73 7.60 8.11 -38.43%
DPS 3.47 4.96 4.96 5.95 6.94 7.43 7.43 -39.72%
NAPS 0.4566 0.4464 0.446 0.4262 0.446 0.446 0.446 1.57%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.62 1.56 1.26 1.15 1.16 1.17 1.20 -
P/RPS 8.24 7.34 5.49 4.53 4.33 4.24 4.13 58.28%
P/EPS 41.12 32.70 23.96 19.58 17.08 15.27 14.66 98.51%
EY 2.43 3.06 4.17 5.11 5.85 6.55 6.82 -49.64%
DY 2.16 3.21 3.97 5.22 6.03 6.41 6.25 -50.65%
P/NAPS 3.52 3.47 2.80 2.67 2.58 2.60 2.67 20.17%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 24/10/23 25/07/23 02/05/23 21/02/23 25/10/22 26/07/22 -
Price 1.51 1.40 1.60 1.10 1.10 1.06 1.18 -
P/RPS 7.68 6.59 6.97 4.34 4.11 3.84 4.06 52.77%
P/EPS 38.33 29.35 30.42 18.73 16.20 13.83 14.42 91.54%
EY 2.61 3.41 3.29 5.34 6.17 7.23 6.94 -47.80%
DY 2.32 3.57 3.13 5.45 6.36 7.08 6.36 -48.85%
P/NAPS 3.28 3.11 3.56 2.56 2.44 2.36 2.62 16.11%

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