[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Oct-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 24.4%

YoY- 3.28%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	132,361	181,733	209,949	219,165	209,813	327,622	266,357	-10.99%
YoY %	-27.17%	-13.44%	-4.21%	4.46%	-35.96%	23.00%	-	-
Horiz. %	49.69%	68.23%	78.82%	82.28%	78.77%	123.00%	100.00%	-
PBT	33,933	49,309	50,020	46,480	42,726	70,066	40,956	-3.08%
YoY %	-31.18%	-1.42%	7.62%	8.79%	-39.02%	71.08%	-	-
Horiz. %	82.85%	120.40%	122.13%	113.49%	104.32%	171.08%	100.00%	-
Tax	-7,388	-4,754	-3,277	-1,220	-2,490	-5,889	-6,145	3.11%
YoY %	-55.41%	-45.07%	-168.61%	51.00%	57.72%	4.17%	-	-
Horiz. %	120.23%	77.36%	53.33%	19.85%	40.52%	95.83%	100.00%	-
NP	26,545	44,554	46,742	45,260	40,236	64,177	34,810	-4.41%
YoY %	-40.42%	-4.68%	3.27%	12.49%	-37.30%	84.36%	-	-
Horiz. %	76.26%	127.99%	134.28%	130.02%	115.59%	184.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,545	44,554	46,742	45,260	40,236	64,177	34,810	-4.41%
YoY %	-40.42%	-4.68%	3.27%	12.49%	-37.30%	84.36%	-	-
Horiz. %	76.26%	127.99%	134.28%	130.02%	115.59%	184.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.77%	9.64%	6.55%	2.62%	5.83%	8.40%	15.00%	-
YoY %	125.83%	47.18%	150.00%	-55.06%	-30.60%	-44.00%	-	-
Horiz. %	145.13%	64.27%	43.67%	17.47%	38.87%	56.00%	100.00%	-
Total Cost	105,816	137,178	163,206	173,905	169,577	263,445	231,546	-12.23%
YoY %	-22.86%	-15.95%	-6.15%	2.55%	-35.63%	13.78%	-	-
Horiz. %	45.70%	59.24%	70.49%	75.11%	73.24%	113.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,475	301,250	301,250	294,555	301,111	300,194	272,135	1.72%
YoY %	0.07%	0.00%	2.27%	-2.18%	0.31%	10.31%	-	-
Horiz. %	110.78%	110.70%	110.70%	108.24%	110.65%	110.31%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	26,797	44,629	44,629	44,629	44,609	26,683	60,474	-12.68%
YoY %	-39.96%	0.00%	0.00%	0.04%	67.18%	-55.88%	-	-
Horiz. %	44.31%	73.80%	73.80%	73.80%	73.77%	44.12%	100.00%	-
Div Payout %	100.95%	100.17%	95.48%	98.61%	110.87%	41.58%	173.72%	-
YoY %	0.78%	4.91%	-3.17%	-11.06%	166.64%	-76.06%	-	-
Horiz. %	58.11%	57.66%	54.96%	56.76%	63.82%	23.94%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	301,475	301,250	301,250	294,555	301,111	300,194	272,135	1.72%
YoY %	0.07%	0.00%	2.27%	-2.18%	0.31%	10.31%	-	-
Horiz. %	110.78%	110.70%	110.70%	108.24%	110.65%	110.31%	100.00%	-
NOSH	669,945	669,444	669,444	669,444	669,444	668,871	283,474	15.40%
YoY %	0.07%	0.00%	0.00%	0.00%	0.09%	135.95%	-	-
Horiz. %	236.33%	236.16%	236.16%	236.16%	236.16%	235.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	20.06%	24.52%	22.26%	20.65%	19.18%	19.59%	13.07%	-
YoY %	-18.19%	10.15%	7.80%	7.66%	-2.09%	49.89%	-	-
Horiz. %	153.48%	187.61%	170.31%	158.00%	146.75%	149.89%	100.00%	-
ROE	8.81%	14.79%	15.52%	15.37%	13.36%	21.38%	12.79%	-
YoY %	-40.43%	-4.70%	0.98%	15.04%	-37.51%	67.16%	-	-
Horiz. %	68.88%	115.64%	121.34%	120.17%	104.46%	167.16%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	19.76	27.15	31.36	32.74	31.36	49.11	93.96	-22.87%
YoY %	-27.22%	-13.42%	-4.22%	4.40%	-36.14%	-47.73%	-	-
Horiz. %	21.03%	28.90%	33.38%	34.84%	33.38%	52.27%	100.00%	-
EPS	3.96	6.65	6.99	6.76	6.01	9.63	12.28	-17.18%
YoY %	-40.45%	-4.86%	3.40%	12.48%	-37.59%	-21.58%	-	-
Horiz. %	32.25%	54.15%	56.92%	55.05%	48.94%	78.42%	100.00%	-
DPS	4.00	6.67	6.67	6.67	6.67	4.00	21.33	-24.33%
YoY %	-40.03%	0.00%	0.00%	0.00%	66.75%	-81.25%	-	-
Horiz. %	18.75%	31.27%	31.27%	31.27%	31.27%	18.75%	100.00%	-
NAPS	0.45	0.45	0.45	0.44	0.45	0.45	0.96	-11.85%
YoY %	0.00%	0.00%	2.27%	-2.22%	0.00%	-53.12%	-	-
Horiz. %	46.88%	46.88%	46.88%	45.83%	46.88%	46.88%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 669,444
RPS	19.60	26.91	31.09	32.45	31.07	48.51	39.44	-10.99%
YoY %	-27.16%	-13.44%	-4.19%	4.44%	-35.95%	23.00%	-	-
Horiz. %	49.70%	68.23%	78.83%	82.28%	78.78%	123.00%	100.00%	-
EPS	3.93	6.60	6.92	6.70	5.96	9.50	5.15	-4.40%
YoY %	-40.45%	-4.62%	3.28%	12.42%	-37.26%	84.47%	-	-
Horiz. %	76.31%	128.16%	134.37%	130.10%	115.73%	184.47%	100.00%	-
DPS	3.97	6.61	6.61	6.61	6.61	3.95	8.95	-12.66%
YoY %	-39.94%	0.00%	0.00%	0.00%	67.34%	-55.87%	-	-
Horiz. %	44.36%	73.85%	73.85%	73.85%	73.85%	44.13%	100.00%	-
NAPS	0.4464	0.446	0.446	0.4361	0.4458	0.4445	0.4029	1.72%
YoY %	0.09%	0.00%	2.27%	-2.18%	0.29%	10.33%	-	-
Horiz. %	110.80%	110.70%	110.70%	108.24%	110.65%	110.33%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.56	1.17	2.06	2.65	2.06	2.50	6.15	-
P/RPS	7.90	4.31	6.57	8.09	6.57	5.09	6.55	3.17%
YoY %	83.29%	-34.40%	-18.79%	23.14%	29.08%	-22.29%	-	-
Horiz. %	120.61%	65.80%	100.31%	123.51%	100.31%	77.71%	100.00%	-
P/EPS	39.37	17.58	29.50	39.20	34.26	25.99	50.08	-3.92%
YoY %	123.95%	-40.41%	-24.74%	14.42%	31.82%	-48.10%	-	-
Horiz. %	78.61%	35.10%	58.91%	78.27%	68.41%	51.90%	100.00%	-
EY	2.54	5.69	3.39	2.55	2.92	3.85	2.00	4.06%
YoY %	-55.36%	67.85%	32.94%	-12.67%	-24.16%	92.50%	-	-
Horiz. %	127.00%	284.50%	169.50%	127.50%	146.00%	192.50%	100.00%	-
DY	2.56	5.70	3.24	2.52	3.24	1.60	3.47	-4.94%
YoY %	-55.09%	75.93%	28.57%	-22.22%	102.50%	-53.89%	-	-
Horiz. %	73.78%	164.27%	93.37%	72.62%	93.37%	46.11%	100.00%	-
P/NAPS	3.47	2.60	4.58	6.02	4.58	5.56	6.41	-9.71%
YoY %	33.46%	-43.23%	-23.92%	31.44%	-17.63%	-13.26%	-	-
Horiz. %	54.13%	40.56%	71.45%	93.92%	71.45%	86.74%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/10/23	25/10/22	26/10/21	27/10/20	29/10/19	30/10/18	31/10/17	-
Price	1.40	1.06	2.15	2.92	2.20	2.27	6.59	-
P/RPS	7.09	3.90	6.86	8.92	7.02	4.62	7.01	0.18%
YoY %	81.79%	-43.15%	-23.09%	27.07%	51.95%	-34.09%	-	-
Horiz. %	101.14%	55.63%	97.86%	127.25%	100.14%	65.91%	100.00%	-
P/EPS	35.33	15.93	30.79	43.19	36.59	23.60	53.66	-6.72%
YoY %	121.78%	-48.26%	-28.71%	18.04%	55.04%	-56.02%	-	-
Horiz. %	65.84%	29.69%	57.38%	80.49%	68.19%	43.98%	100.00%	-
EY	2.83	6.28	3.25	2.32	2.73	4.24	1.86	7.24%
YoY %	-54.94%	93.23%	40.09%	-15.02%	-35.61%	127.96%	-	-
Horiz. %	152.15%	337.63%	174.73%	124.73%	146.77%	227.96%	100.00%	-
DY	2.86	6.29	3.10	2.28	3.03	1.76	3.24	-2.05%
YoY %	-54.53%	102.90%	35.96%	-24.75%	72.16%	-45.68%	-	-
Horiz. %	88.27%	194.14%	95.68%	70.37%	93.52%	54.32%	100.00%	-
P/NAPS	3.11	2.36	4.78	6.64	4.89	5.04	6.86	-12.34%
YoY %	31.78%	-50.63%	-28.01%	35.79%	-2.98%	-26.53%	-	-
Horiz. %	45.34%	34.40%	69.68%	96.79%	71.28%	73.47%	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