[GREATEC] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 15.23%
YoY- 67.96%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 435,777 462,998 380,568 261,127 246,373 217,920 210,952 62.12%
PBT 153,310 171,548 188,052 90,077 80,192 73,262 75,204 60.70%
Tax -1,262 -1,466 -1,416 -2,230 -1,074 -1,030 -1,256 0.31%
NP 152,048 170,082 186,636 87,847 79,117 72,232 73,948 61.62%
-
NP to SH 151,954 169,992 186,464 91,157 79,108 72,218 73,920 61.60%
-
Tax Rate 0.82% 0.85% 0.75% 2.48% 1.34% 1.41% 1.67% -
Total Cost 283,729 292,916 193,932 173,280 167,256 145,688 137,004 62.40%
-
Net Worth 402,899 373,722 333,407 286,770 254,907 231,620 214,092 52.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 402,899 373,722 333,407 286,770 254,907 231,620 214,092 52.36%
NOSH 1,252,054 1,252,004 1,252,000 626,000 626,000 626,000 626,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 34.89% 36.73% 49.04% 33.64% 32.11% 33.15% 35.05% -
ROE 37.72% 45.49% 55.93% 31.79% 31.03% 31.18% 34.53% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.81 36.98 30.40 41.71 39.36 34.81 33.70 2.18%
EPS 12.15 13.58 14.92 14.03 12.64 11.54 11.80 1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.2985 0.2663 0.4581 0.4072 0.37 0.342 -3.97%
Adjusted Per Share Value based on latest NOSH - 626,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.75 36.92 30.34 20.82 19.64 17.38 16.82 62.14%
EPS 12.12 13.55 14.87 7.27 6.31 5.76 5.89 61.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.298 0.2658 0.2286 0.2032 0.1847 0.1707 52.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 7.11 5.69 5.32 9.10 6.79 3.87 2.35 -
P/RPS 20.43 15.39 17.50 21.82 17.25 11.12 6.97 104.67%
P/EPS 58.58 41.91 35.72 62.49 53.73 33.55 19.90 105.26%
EY 1.71 2.39 2.80 1.60 1.86 2.98 5.02 -51.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.09 19.06 19.98 19.86 16.67 10.46 6.87 117.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 01/11/21 11/08/21 23/04/21 18/02/21 27/11/20 10/08/20 29/05/20 -
Price 7.09 7.05 6.03 6.06 9.01 6.10 3.27 -
P/RPS 20.37 19.06 19.84 14.53 22.89 17.52 9.70 63.91%
P/EPS 58.42 51.92 40.49 41.62 71.30 52.88 27.69 64.42%
EY 1.71 1.93 2.47 2.40 1.40 1.89 3.61 -39.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.03 23.62 22.64 13.23 22.13 16.49 9.56 74.37%

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