[GREATEC] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 15.36%
YoY- 113.16%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 383,666 303,531 261,127 243,295 215,164 209,946 215,935 46.74%
PBT 139,220 118,289 90,077 81,115 70,648 63,744 57,572 80.25%
Tax -2,448 -2,270 -2,230 -5,756 -5,588 -5,509 -5,276 -40.09%
NP 136,772 116,019 87,847 75,359 65,060 58,235 52,296 89.93%
-
NP to SH 140,044 119,293 91,157 77,327 67,030 60,205 54,273 88.23%
-
Tax Rate 1.76% 1.92% 2.48% 7.10% 7.91% 8.64% 9.16% -
Total Cost 246,894 187,512 173,280 167,936 150,104 151,711 163,639 31.58%
-
Net Worth 373,722 333,407 286,770 254,907 231,620 214,092 194,060 54.85%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 373,722 333,407 286,770 254,907 231,620 214,092 194,060 54.85%
NOSH 1,252,004 1,252,000 626,000 626,000 626,000 626,000 626,000 58.80%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 35.65% 38.22% 33.64% 30.97% 30.24% 27.74% 24.22% -
ROE 37.47% 35.78% 31.79% 30.34% 28.94% 28.12% 27.97% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.64 24.24 41.71 38.87 34.37 33.54 34.49 -7.59%
EPS 11.19 9.53 14.56 12.35 10.71 9.62 8.67 18.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.2663 0.4581 0.4072 0.37 0.342 0.31 -2.49%
Adjusted Per Share Value based on latest NOSH - 626,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.28 12.09 10.40 9.69 8.57 8.36 8.60 46.74%
EPS 5.58 4.75 3.63 3.08 2.67 2.40 2.16 88.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.1328 0.1142 0.1015 0.0922 0.0852 0.0773 54.80%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 5.69 5.32 9.10 6.79 3.87 2.35 2.40 -
P/RPS 18.57 21.94 21.82 17.47 11.26 7.01 6.96 92.48%
P/EPS 50.87 55.83 62.49 54.97 36.14 24.43 27.68 50.09%
EY 1.97 1.79 1.60 1.82 2.77 4.09 3.61 -33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.06 19.98 19.86 16.67 10.46 6.87 7.74 82.45%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 11/08/21 23/04/21 18/02/21 27/11/20 10/08/20 29/05/20 24/02/20 -
Price 7.05 6.03 6.06 9.01 6.10 3.27 3.32 -
P/RPS 23.01 24.87 14.53 23.18 17.75 9.75 9.62 78.94%
P/EPS 63.03 63.29 41.62 72.94 56.97 34.00 38.29 39.45%
EY 1.59 1.58 2.40 1.37 1.76 2.94 2.61 -28.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.62 22.64 13.23 22.13 16.49 9.56 10.71 69.51%

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