[GTRONIC] YoY Cumulative 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- 86.59%
YoY- 3.28%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 99,271 136,300 157,462 164,374 157,360 245,717 199,768 -10.99%
PBT 25,450 36,982 37,515 34,860 32,045 52,550 30,717 -3.08%
Tax -5,541 -3,566 -2,458 -915 -1,868 -4,417 -4,609 3.11%
NP 19,909 33,416 35,057 33,945 30,177 48,133 26,108 -4.41%
-
NP to SH 19,909 33,416 35,057 33,945 30,177 48,133 26,108 -4.41%
-
Tax Rate 21.77% 9.64% 6.55% 2.62% 5.83% 8.41% 15.00% -
Total Cost 79,362 102,884 122,405 130,429 127,183 197,584 173,660 -12.23%
-
Net Worth 301,475 301,250 301,250 294,555 301,111 300,194 272,135 1.72%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 20,098 33,472 33,472 33,472 33,456 20,012 45,355 -12.67%
Div Payout % 100.95% 100.17% 95.48% 98.61% 110.87% 41.58% 173.72% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 301,475 301,250 301,250 294,555 301,111 300,194 272,135 1.72%
NOSH 669,945 669,444 669,444 669,444 669,444 668,871 283,474 15.40%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 20.06% 24.52% 22.26% 20.65% 19.18% 19.59% 13.07% -
ROE 6.60% 11.09% 11.64% 11.52% 10.02% 16.03% 9.59% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.82 20.36 23.52 24.55 23.52 36.83 70.47 -22.87%
EPS 2.97 4.99 5.24 5.07 4.51 7.22 9.21 -17.18%
DPS 3.00 5.00 5.00 5.00 5.00 3.00 16.00 -24.33%
NAPS 0.45 0.45 0.45 0.44 0.45 0.45 0.96 -11.85%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.70 20.18 23.31 24.34 23.30 36.38 29.58 -10.99%
EPS 2.95 4.95 5.19 5.03 4.47 7.13 3.87 -4.42%
DPS 2.98 4.96 4.96 4.96 4.95 2.96 6.72 -12.66%
NAPS 0.4464 0.446 0.446 0.4361 0.4458 0.4445 0.4029 1.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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 10.53 5.75 8.76 10.79 8.76 6.79 8.73 3.17%
P/EPS 52.49 23.44 39.34 52.26 45.68 34.65 66.78 -3.93%
EY 1.90 4.27 2.54 1.91 2.19 2.89 1.50 4.01%
DY 1.92 4.27 2.43 1.89 2.43 1.20 2.60 -4.92%
P/NAPS 3.47 2.60 4.58 6.02 4.58 5.56 6.41 -9.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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 9.45 5.21 9.14 11.89 9.35 6.16 9.35 0.17%
P/EPS 47.11 21.24 41.06 57.59 48.78 31.46 71.55 -6.72%
EY 2.12 4.71 2.44 1.74 2.05 3.18 1.40 7.15%
DY 2.14 4.72 2.33 1.71 2.27 1.32 2.43 -2.09%
P/NAPS 3.11 2.36 4.78 6.64 4.89 5.04 6.86 -12.34%

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