[GLOTEC] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -5.03%
YoY- -639.3%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 205,103 168,968 142,382 204,025 206,775 196,550 205,701 -0.04%
PBT 21,790 13,002 31,257 -40,860 6,730 -57,059 -14,101 -
Tax -5,794 -6,862 -5,981 -2,914 -4,404 3,430 -12,113 -11.56%
NP 15,996 6,140 25,276 -43,774 2,326 -53,629 -26,214 -
-
NP to SH 16,123 10,155 15,361 -19,199 3,560 -28,467 -20,109 -
-
Tax Rate 26.59% 52.78% 19.13% - 65.44% - - -
Total Cost 189,107 162,828 117,106 247,799 204,449 250,179 231,915 -3.34%
-
Net Worth 268,312 254,831 251,058 236,796 254,556 247,559 301,377 -1.91%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 4,844 8,072 - - - - - -
Div Payout % 30.05% 79.49% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 268,312 254,831 251,058 236,796 254,556 247,559 301,377 -1.91%
NOSH 269,120 269,120 269,086 269,086 269,086 5,381,737 5,381,737 -39.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.80% 3.63% 17.75% -21.46% 1.12% -27.29% -12.74% -
ROE 6.01% 3.98% 6.12% -8.11% 1.40% -11.50% -6.67% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 76.21 62.79 52.91 75.82 76.84 3.65 3.82 64.64%
EPS 5.99 3.77 5.71 -7.13 1.32 -0.53 -0.37 -
DPS 1.80 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.997 0.947 0.933 0.88 0.946 0.046 0.056 61.55%
Adjusted Per Share Value based on latest NOSH - 269,086
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 76.21 62.79 52.91 75.81 76.83 73.03 76.43 -0.04%
EPS 5.99 3.77 5.71 -7.13 1.32 -10.58 -7.47 -
DPS 1.80 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.997 0.9469 0.9329 0.8799 0.9459 0.9199 1.1199 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.51 0.575 0.415 0.365 0.525 0.05 0.045 -
P/RPS 0.67 0.92 0.78 0.48 0.68 1.37 1.18 -8.99%
P/EPS 8.51 15.24 7.27 -5.12 39.68 -9.45 -12.04 -
EY 11.75 6.56 13.76 -19.55 2.52 -10.58 -8.30 -
DY 3.53 5.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.44 0.41 0.55 1.09 0.80 -7.22%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 23/02/22 26/02/21 27/02/20 26/02/19 27/02/18 23/02/17 -
Price 0.61 0.485 0.435 0.365 0.48 0.05 0.04 -
P/RPS 0.80 0.77 0.82 0.48 0.62 1.37 1.05 -4.42%
P/EPS 10.18 12.85 7.62 -5.12 36.28 -9.45 -10.71 -
EY 9.82 7.78 13.12 -19.55 2.76 -10.58 -9.34 -
DY 2.95 6.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.47 0.41 0.51 1.09 0.71 -2.49%

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