[GREATEC] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[GREATEC] GREATECH TECHNOLOGY BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 3.16%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
GREATEC's Result
GREATEC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 701,177 737,206 696,929 658,750 673,220 605,250 557,742 16.43%
PBT 160,582 181,728 172,764 166,081 153,389 144,507 126,522 17.17%
Tax -15,658 -13,096 -14,218 -11,710 -3,744 -557 4,293 -
NP 144,924 168,632 158,546 154,371 149,645 143,950 130,815 7.04%
-
NP to SH 144,924 168,632 158,546 154,371 149,645 143,950 130,815 7.04%
-
Tax Rate 9.75% 7.21% 8.23% 7.05% 2.44% 0.39% -3.39% -
Total Cost 556,253 568,574 538,383 504,379 523,575 461,300 426,927 19.23%
-
Net Worth 863,927 835,045 784,878 751,349 707,842 659,242 618,275 24.91%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 863,927 835,045 784,878 751,349 707,842 659,242 618,275 24.91%
NOSH 2,522,417 1,254,199 1,254,199 1,254,199 1,253,571 1,252,837 1,252,837 59.24%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 20.67% 22.87% 22.75% 23.43% 22.23% 23.78% 23.45% -
ROE 16.78% 20.19% 20.20% 20.55% 21.14% 21.84% 21.16% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 27.80 58.78 55.57 52.53 53.71 48.31 44.52 -26.88%
EPS 5.75 13.45 12.64 12.31 11.94 11.49 10.44 -32.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3425 0.6658 0.6258 0.5991 0.5647 0.5262 0.4935 -21.55%
Adjusted Per Share Value based on latest NOSH - 1,254,199
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 27.92 29.35 27.75 26.23 26.81 24.10 22.21 16.42%
EPS 5.77 6.71 6.31 6.15 5.96 5.73 5.21 7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.344 0.3325 0.3125 0.2992 0.2818 0.2625 0.2462 24.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.12 5.25 4.69 4.80 4.37 4.37 4.95 -
P/RPS 7.63 8.93 8.44 9.14 8.14 9.05 11.12 -22.15%
P/EPS 36.90 39.05 37.10 39.00 36.60 38.03 47.41 -15.34%
EY 2.71 2.56 2.70 2.56 2.73 2.63 2.11 18.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.19 7.89 7.49 8.01 7.74 8.30 10.03 -27.44%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 22/08/24 23/05/24 23/02/24 17/11/23 25/08/23 11/05/23 -
Price 2.11 5.00 5.38 4.90 4.71 4.65 4.23 -
P/RPS 7.59 8.51 9.68 9.33 8.77 9.63 9.50 -13.86%
P/EPS 36.72 37.19 42.56 39.81 39.45 40.47 40.51 -6.32%
EY 2.72 2.69 2.35 2.51 2.53 2.47 2.47 6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 7.51 8.60 8.18 8.34 8.84 8.57 -19.71%

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