[GREATEC] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 10.83%
YoY- -15.79%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 605,250 557,742 546,214 452,488 390,971 409,231 402,217 31.41%
PBT 144,507 126,522 127,899 126,183 114,163 127,523 145,242 -0.33%
Tax -557 4,293 3,989 -3,404 -3,356 -3,499 -3,491 -70.68%
NP 143,950 130,815 131,888 122,779 110,807 124,024 141,751 1.03%
-
NP to SH 143,950 130,815 131,888 122,777 110,780 123,995 141,679 1.06%
-
Tax Rate 0.39% -3.39% -3.12% 2.70% 2.94% 2.74% 2.40% -
Total Cost 461,300 426,927 414,326 329,709 280,164 285,207 260,466 46.53%
-
Net Worth 659,242 618,275 586,703 528,526 487,205 460,910 430,973 32.86%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 659,242 618,275 586,703 528,526 487,205 460,910 430,973 32.86%
NOSH 1,252,837 1,252,837 1,252,837 1,252,135 1,252,135 1,252,135 1,252,130 0.03%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 23.78% 23.45% 24.15% 27.13% 28.34% 30.31% 35.24% -
ROE 21.84% 21.16% 22.48% 23.23% 22.74% 26.90% 32.87% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.31 44.52 43.60 36.14 31.22 32.68 32.12 31.37%
EPS 11.49 10.44 10.53 9.81 8.85 9.90 11.32 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5262 0.4935 0.4683 0.4221 0.3891 0.3681 0.3442 32.81%
Adjusted Per Share Value based on latest NOSH - 1,252,135
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.10 22.21 21.75 18.02 15.57 16.29 16.02 31.38%
EPS 5.73 5.21 5.25 4.89 4.41 4.94 5.64 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2625 0.2462 0.2336 0.2104 0.194 0.1835 0.1716 32.86%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.37 4.95 4.84 3.46 3.66 4.74 6.73 -
P/RPS 9.05 11.12 11.10 9.57 11.72 14.50 20.95 -42.94%
P/EPS 38.03 47.41 45.98 35.29 41.37 47.87 59.48 -25.84%
EY 2.63 2.11 2.18 2.83 2.42 2.09 1.68 34.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.30 10.03 10.34 8.20 9.41 12.88 19.55 -43.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 11/05/23 24/02/23 23/11/22 26/08/22 12/05/22 25/02/22 -
Price 4.65 4.23 5.03 3.88 3.75 3.38 4.35 -
P/RPS 9.63 9.50 11.54 10.74 12.01 10.34 13.54 -20.37%
P/EPS 40.47 40.51 47.78 39.57 42.39 34.13 38.44 3.50%
EY 2.47 2.47 2.09 2.53 2.36 2.93 2.60 -3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.84 8.57 10.74 9.19 9.64 9.18 12.64 -21.26%

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