[GREATEC] QoQ TTM 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- 17.89%
YoY- 67.96%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 403,180 383,666 303,531 261,127 243,295 215,164 209,946 54.43%
PBT 144,916 139,220 118,289 90,077 81,115 70,648 63,744 72.80%
Tax -2,371 -2,448 -2,270 -2,230 -5,756 -5,588 -5,509 -42.96%
NP 142,545 136,772 116,019 87,847 75,359 65,060 58,235 81.52%
-
NP to SH 145,792 140,044 119,293 91,157 77,327 67,030 60,205 80.23%
-
Tax Rate 1.64% 1.76% 1.92% 2.48% 7.10% 7.91% 8.64% -
Total Cost 260,635 246,894 187,512 173,280 167,936 150,104 151,711 43.39%
-
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 35.36% 35.65% 38.22% 33.64% 30.97% 30.24% 27.74% -
ROE 36.19% 37.47% 35.78% 31.79% 30.34% 28.94% 28.12% -
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 32.20 30.64 24.24 41.71 38.87 34.37 33.54 -2.67%
EPS 11.64 11.19 9.53 14.56 12.35 10.71 9.62 13.53%
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 32.15 30.59 24.20 20.82 19.40 17.16 16.74 54.44%
EPS 11.62 11.17 9.51 7.27 6.17 5.34 4.80 80.19%
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 22.08 18.57 21.94 21.82 17.47 11.26 7.01 114.72%
P/EPS 61.06 50.87 55.83 62.49 54.97 36.14 24.43 84.06%
EY 1.64 1.97 1.79 1.60 1.82 2.77 4.09 -45.59%
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 22.02 23.01 24.87 14.53 23.18 17.75 9.75 72.05%
P/EPS 60.89 63.03 63.29 41.62 72.94 56.97 34.00 47.42%
EY 1.64 1.59 1.58 2.40 1.37 1.76 2.94 -32.21%
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