[GREATEC] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
11-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 17.39%
YoY- 108.93%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 409,231 402,217 403,180 383,666 303,531 261,127 243,295 41.47%
PBT 127,523 145,242 144,916 139,220 118,289 90,077 81,115 35.24%
Tax -3,499 -3,491 -2,371 -2,448 -2,270 -2,230 -5,756 -28.26%
NP 124,024 141,751 142,545 136,772 116,019 87,847 75,359 39.43%
-
NP to SH 123,995 141,679 145,792 140,044 119,293 91,157 77,327 37.03%
-
Tax Rate 2.74% 2.40% 1.64% 1.76% 1.92% 2.48% 7.10% -
Total Cost 285,207 260,466 260,635 246,894 187,512 173,280 167,936 42.39%
-
Net Worth 460,910 430,973 402,899 373,722 333,407 286,770 254,907 48.47%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 460,910 430,973 402,899 373,722 333,407 286,770 254,907 48.47%
NOSH 1,252,135 1,252,130 1,252,054 1,252,004 1,252,000 626,000 626,000 58.81%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 30.31% 35.24% 35.36% 35.65% 38.22% 33.64% 30.97% -
ROE 26.90% 32.87% 36.19% 37.47% 35.78% 31.79% 30.34% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.68 32.12 32.20 30.64 24.24 41.71 38.87 -10.92%
EPS 9.90 11.32 11.64 11.19 9.53 14.56 12.35 -13.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3681 0.3442 0.3218 0.2985 0.2663 0.4581 0.4072 -6.51%
Adjusted Per Share Value based on latest NOSH - 1,252,004
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.63 32.07 32.15 30.59 24.20 20.82 19.40 41.47%
EPS 9.89 11.30 11.62 11.17 9.51 7.27 6.17 37.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3675 0.3436 0.3212 0.298 0.2658 0.2286 0.2032 48.49%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.74 6.73 7.11 5.69 5.32 9.10 6.79 -
P/RPS 14.50 20.95 22.08 18.57 21.94 21.82 17.47 -11.69%
P/EPS 47.87 59.48 61.06 50.87 55.83 62.49 54.97 -8.81%
EY 2.09 1.68 1.64 1.97 1.79 1.60 1.82 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.88 19.55 22.09 19.06 19.98 19.86 16.67 -15.81%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 12/05/22 25/02/22 01/11/21 11/08/21 23/04/21 18/02/21 27/11/20 -
Price 3.38 4.35 7.09 7.05 6.03 6.06 9.01 -
P/RPS 10.34 13.54 22.02 23.01 24.87 14.53 23.18 -41.64%
P/EPS 34.13 38.44 60.89 63.03 63.29 41.62 72.94 -39.75%
EY 2.93 2.60 1.64 1.59 1.58 2.40 1.37 66.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.18 12.64 22.03 23.62 22.64 13.23 22.13 -44.40%

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