[GREATEC] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
01-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.1%
YoY- 88.54%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 390,971 409,231 402,217 403,180 383,666 303,531 261,127 30.97%
PBT 114,163 127,523 145,242 144,916 139,220 118,289 90,077 17.16%
Tax -3,356 -3,499 -3,491 -2,371 -2,448 -2,270 -2,230 31.42%
NP 110,807 124,024 141,751 142,545 136,772 116,019 87,847 16.79%
-
NP to SH 110,780 123,995 141,679 145,792 140,044 119,293 91,157 13.92%
-
Tax Rate 2.94% 2.74% 2.40% 1.64% 1.76% 1.92% 2.48% -
Total Cost 280,164 285,207 260,466 260,635 246,894 187,512 173,280 37.87%
-
Net Worth 487,205 460,910 430,973 402,899 373,722 333,407 286,770 42.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 487,205 460,910 430,973 402,899 373,722 333,407 286,770 42.51%
NOSH 1,252,135 1,252,135 1,252,130 1,252,054 1,252,004 1,252,000 626,000 58.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.34% 30.31% 35.24% 35.36% 35.65% 38.22% 33.64% -
ROE 22.74% 26.90% 32.87% 36.19% 37.47% 35.78% 31.79% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.22 32.68 32.12 32.20 30.64 24.24 41.71 -17.60%
EPS 8.85 9.90 11.32 11.64 11.19 9.53 14.56 -28.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3891 0.3681 0.3442 0.3218 0.2985 0.2663 0.4581 -10.33%
Adjusted Per Share Value based on latest NOSH - 1,252,054
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.57 16.29 16.02 16.05 15.28 12.09 10.40 30.96%
EPS 4.41 4.94 5.64 5.81 5.58 4.75 3.63 13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1835 0.1716 0.1604 0.1488 0.1328 0.1142 42.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.66 4.74 6.73 7.11 5.69 5.32 9.10 -
P/RPS 11.72 14.50 20.95 22.08 18.57 21.94 21.82 -33.99%
P/EPS 41.37 47.87 59.48 61.06 50.87 55.83 62.49 -24.09%
EY 2.42 2.09 1.68 1.64 1.97 1.79 1.60 31.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.41 12.88 19.55 22.09 19.06 19.98 19.86 -39.30%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 12/05/22 25/02/22 01/11/21 11/08/21 23/04/21 18/02/21 -
Price 3.75 3.38 4.35 7.09 7.05 6.03 6.06 -
P/RPS 12.01 10.34 13.54 22.02 23.01 24.87 14.53 -11.95%
P/EPS 42.39 34.13 38.44 60.89 63.03 63.29 41.62 1.23%
EY 2.36 2.93 2.60 1.64 1.59 1.58 2.40 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.64 9.18 12.64 22.03 23.62 22.64 13.23 -19.07%

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