[GREATEC] YoY Cumulative Quarter 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- 24.32%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 658,750 546,214 402,217 261,127 215,935 219,582 24.55%
PBT 166,081 127,899 145,242 90,077 57,572 31,861 39.10%
Tax -11,710 3,989 -3,491 -2,230 -5,276 -142 141.57%
NP 154,371 131,888 141,751 87,847 52,296 31,719 37.20%
-
NP to SH 154,371 131,888 141,679 91,157 54,273 31,719 37.20%
-
Tax Rate 7.05% -3.12% 2.40% 2.48% 9.16% 0.45% -
Total Cost 504,379 414,326 260,466 173,280 163,639 187,863 21.82%
-
Net Worth 751,349 586,703 430,973 286,770 194,060 6,986,780 -35.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 751,349 586,703 430,973 286,770 194,060 6,986,780 -35.96%
NOSH 1,254,199 1,252,837 1,252,130 626,000 626,000 99,996 65.78%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 23.43% 24.15% 35.24% 33.64% 24.22% 14.45% -
ROE 20.55% 22.48% 32.87% 31.79% 27.97% 0.45% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 52.53 43.60 32.12 41.71 34.49 219.59 -24.86%
EPS 12.32 10.53 11.32 14.03 11.29 31.72 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5991 0.4683 0.3442 0.4581 0.31 69.87 -61.37%
Adjusted Per Share Value based on latest NOSH - 1,252,130
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 26.23 21.75 16.02 10.40 8.60 8.74 24.56%
EPS 6.15 5.25 5.64 3.63 2.16 1.26 37.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2992 0.2336 0.1716 0.1142 0.0773 2.782 -35.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 4.80 4.84 6.73 9.10 2.40 0.00 -
P/RPS 9.14 11.10 20.95 21.82 6.96 0.00 -
P/EPS 39.00 45.98 59.48 62.49 27.68 0.00 -
EY 2.56 2.18 1.68 1.60 3.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.01 10.34 19.55 19.86 7.74 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 23/02/24 24/02/23 25/02/22 18/02/21 24/02/20 - -
Price 4.90 5.03 4.35 6.06 3.32 0.00 -
P/RPS 9.33 11.54 13.54 14.53 9.62 0.00 -
P/EPS 39.81 47.78 38.44 41.62 38.29 0.00 -
EY 2.51 2.09 2.60 2.40 2.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.18 10.74 12.64 13.23 10.71 0.00 -

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