[GREATEC] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -2.82%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 452,488 390,971 409,231 402,217 403,180 383,666 303,531 30.46%
PBT 126,183 114,163 127,523 145,242 144,916 139,220 118,289 4.39%
Tax -3,404 -3,356 -3,499 -3,491 -2,371 -2,448 -2,270 30.97%
NP 122,779 110,807 124,024 141,751 142,545 136,772 116,019 3.84%
-
NP to SH 122,777 110,780 123,995 141,679 145,792 140,044 119,293 1.93%
-
Tax Rate 2.70% 2.94% 2.74% 2.40% 1.64% 1.76% 1.92% -
Total Cost 329,709 280,164 285,207 260,466 260,635 246,894 187,512 45.63%
-
Net Worth 528,526 487,205 460,910 430,973 402,899 373,722 333,407 35.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 528,526 487,205 460,910 430,973 402,899 373,722 333,407 35.91%
NOSH 1,252,135 1,252,135 1,252,135 1,252,130 1,252,054 1,252,004 1,252,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.13% 28.34% 30.31% 35.24% 35.36% 35.65% 38.22% -
ROE 23.23% 22.74% 26.90% 32.87% 36.19% 37.47% 35.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 36.14 31.22 32.68 32.12 32.20 30.64 24.24 30.47%
EPS 9.81 8.85 9.90 11.32 11.64 11.19 9.53 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4221 0.3891 0.3681 0.3442 0.3218 0.2985 0.2663 35.90%
Adjusted Per Share Value based on latest NOSH - 1,252,130
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.02 15.57 16.29 16.02 16.05 15.28 12.09 30.45%
EPS 4.89 4.41 4.94 5.64 5.81 5.58 4.75 1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.194 0.1835 0.1716 0.1604 0.1488 0.1328 35.86%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.46 3.66 4.74 6.73 7.11 5.69 5.32 -
P/RPS 9.57 11.72 14.50 20.95 22.08 18.57 21.94 -42.45%
P/EPS 35.29 41.37 47.87 59.48 61.06 50.87 55.83 -26.32%
EY 2.83 2.42 2.09 1.68 1.64 1.97 1.79 35.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.20 9.41 12.88 19.55 22.09 19.06 19.98 -44.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 26/08/22 12/05/22 25/02/22 01/11/21 11/08/21 23/04/21 -
Price 3.88 3.75 3.38 4.35 7.09 7.05 6.03 -
P/RPS 10.74 12.01 10.34 13.54 22.02 23.01 24.87 -42.83%
P/EPS 39.57 42.39 34.13 38.44 60.89 63.03 63.29 -26.86%
EY 2.53 2.36 2.93 2.60 1.64 1.59 1.58 36.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.19 9.64 9.18 12.64 22.03 23.62 22.64 -45.14%

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