[GREATEC] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -12.48%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 546,214 452,488 390,971 409,231 402,217 403,180 383,666 26.47%
PBT 127,899 126,183 114,163 127,523 145,242 144,916 139,220 -5.48%
Tax 3,989 -3,404 -3,356 -3,499 -3,491 -2,371 -2,448 -
NP 131,888 122,779 110,807 124,024 141,751 142,545 136,772 -2.38%
-
NP to SH 131,888 122,777 110,780 123,995 141,679 145,792 140,044 -3.91%
-
Tax Rate -3.12% 2.70% 2.94% 2.74% 2.40% 1.64% 1.76% -
Total Cost 414,326 329,709 280,164 285,207 260,466 260,635 246,894 41.08%
-
Net Worth 586,703 528,526 487,205 460,910 430,973 402,899 373,722 34.96%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 586,703 528,526 487,205 460,910 430,973 402,899 373,722 34.96%
NOSH 1,252,837 1,252,135 1,252,135 1,252,135 1,252,130 1,252,054 1,252,004 0.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 24.15% 27.13% 28.34% 30.31% 35.24% 35.36% 35.65% -
ROE 22.48% 23.23% 22.74% 26.90% 32.87% 36.19% 37.47% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.60 36.14 31.22 32.68 32.12 32.20 30.64 26.43%
EPS 10.53 9.81 8.85 9.90 11.32 11.64 11.19 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4683 0.4221 0.3891 0.3681 0.3442 0.3218 0.2985 34.90%
Adjusted Per Share Value based on latest NOSH - 1,252,135
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.75 18.02 15.57 16.29 16.02 16.05 15.28 26.45%
EPS 5.25 4.89 4.41 4.94 5.64 5.81 5.58 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.2104 0.194 0.1835 0.1716 0.1604 0.1488 34.96%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.84 3.46 3.66 4.74 6.73 7.11 5.69 -
P/RPS 11.10 9.57 11.72 14.50 20.95 22.08 18.57 -28.97%
P/EPS 45.98 35.29 41.37 47.87 59.48 61.06 50.87 -6.49%
EY 2.18 2.83 2.42 2.09 1.68 1.64 1.97 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.34 8.20 9.41 12.88 19.55 22.09 19.06 -33.40%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 23/11/22 26/08/22 12/05/22 25/02/22 01/11/21 11/08/21 -
Price 5.03 3.88 3.75 3.38 4.35 7.09 7.05 -
P/RPS 11.54 10.74 12.01 10.34 13.54 22.02 23.01 -36.79%
P/EPS 47.78 39.57 42.39 34.13 38.44 60.89 63.03 -16.82%
EY 2.09 2.53 2.36 2.93 2.60 1.64 1.59 19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.74 9.19 9.64 9.18 12.64 22.03 23.62 -40.78%

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