Highlights

[GHLSYS] YoY Quarter Result on 2020-06-30 [#2]

Stock [GHLSYS]: GHL SYSTEMS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -549.70%    YoY -     -182.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 70,094 85,895 67,724 60,751 62,449 49,748 45,301 7.54%
  YoY % -18.40% 26.83% 11.48% -2.72% 25.53% 9.82% -
  Horiz. % 154.73% 189.61% 149.50% 134.11% 137.85% 109.82% 100.00%
PBT -9,709 10,290 6,195 5,863 6,527 3,884 3,557 -
  YoY % -194.35% 66.10% 5.66% -10.17% 68.05% 9.19% -
  Horiz. % -272.95% 289.29% 174.16% 164.83% 183.50% 109.19% 100.00%
Tax -2,233 -3,496 -922 -629 -1,824 -1,168 -514 27.71%
  YoY % 36.13% -279.18% -46.58% 65.52% -56.16% -127.24% -
  Horiz. % 434.44% 680.16% 179.38% 122.37% 354.86% 227.24% 100.00%
NP -11,942 6,794 5,273 5,234 4,703 2,716 3,043 -
  YoY % -275.77% 28.85% 0.75% 11.29% 73.16% -10.75% -
  Horiz. % -392.44% 223.27% 173.28% 172.00% 154.55% 89.25% 100.00%
NP to SH -5,909 7,166 5,264 5,232 4,693 2,731 3,044 -
  YoY % -182.46% 36.13% 0.61% 11.49% 71.84% -10.28% -
  Horiz. % -194.12% 235.41% 172.93% 171.88% 154.17% 89.72% 100.00%
Tax Rate - % 33.97 % 14.88 % 10.73 % 27.95 % 30.07 % 14.45 % -
  YoY % 0.00% 128.29% 38.68% -61.61% -7.05% 108.10% -
  Horiz. % 0.00% 235.09% 102.98% 74.26% 193.43% 208.10% 100.00%
Total Cost 82,036 79,101 62,451 55,517 57,746 47,032 42,258 11.68%
  YoY % 3.71% 26.66% 12.49% -3.86% 22.78% 11.30% -
  Horiz. % 194.13% 187.19% 147.79% 131.38% 136.65% 111.30% 100.00%
Net Worth 448,974 430,147 378,946 264,814 246,252 234,931 164,037 18.25%
  YoY % 4.38% 13.51% 43.10% 7.54% 4.82% 43.22% -
  Horiz. % 273.70% 262.22% 231.01% 161.43% 150.12% 143.22% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 448,974 430,147 378,946 264,814 246,252 234,931 164,037 18.25%
  YoY % 4.38% 13.51% 43.10% 7.54% 4.82% 43.22% -
  Horiz. % 273.70% 262.22% 231.01% 161.43% 150.12% 143.22% 100.00%
NOSH 742,966 742,017 726,368 657,270 651,805 650,238 422,777 9.84%
  YoY % 0.13% 2.15% 10.51% 0.84% 0.24% 53.80% -
  Horiz. % 175.73% 175.51% 171.81% 155.46% 154.17% 153.80% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -17.04 % 7.91 % 7.79 % 8.62 % 7.53 % 5.46 % 6.72 % -
  YoY % -315.42% 1.54% -9.63% 14.48% 37.91% -18.75% -
  Horiz. % -253.57% 117.71% 115.92% 128.27% 112.05% 81.25% 100.00%
ROE -1.32 % 1.67 % 1.39 % 1.98 % 1.91 % 1.16 % 1.86 % -
  YoY % -179.04% 20.14% -29.80% 3.66% 64.66% -37.63% -
  Horiz. % -70.97% 89.78% 74.73% 106.45% 102.69% 62.37% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.43 11.58 9.32 9.24 9.58 7.65 10.72 -2.11%
  YoY % -18.57% 24.25% 0.87% -3.55% 25.23% -28.64% -
  Horiz. % 87.97% 108.02% 86.94% 86.19% 89.37% 71.36% 100.00%
EPS -0.80 0.97 0.72 0.80 0.72 0.42 0.72 -
  YoY % -182.47% 34.72% -10.00% 11.11% 71.43% -41.67% -
  Horiz. % -111.11% 134.72% 100.00% 111.11% 100.00% 58.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6043 0.5797 0.5217 0.4029 0.3778 0.3613 0.3880 7.66%
  YoY % 4.24% 11.12% 29.49% 6.64% 4.57% -6.88% -
  Horiz. % 155.75% 149.41% 134.46% 103.84% 97.37% 93.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 761,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.21 11.29 8.90 7.98 8.21 6.54 5.95 7.55%
  YoY % -18.42% 26.85% 11.53% -2.80% 25.54% 9.92% -
  Horiz. % 154.79% 189.75% 149.58% 134.12% 137.98% 109.92% 100.00%
EPS -0.78 0.94 0.69 0.69 0.62 0.36 0.40 -
  YoY % -182.98% 36.23% 0.00% 11.29% 72.22% -10.00% -
  Horiz. % -195.00% 235.00% 172.50% 172.50% 155.00% 90.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5900 0.5652 0.4980 0.3480 0.3236 0.3087 0.2156 18.25%
  YoY % 4.39% 13.49% 43.10% 7.54% 4.83% 43.18% -
  Horiz. % 273.65% 262.15% 230.98% 161.41% 150.09% 143.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.9000 1.5100 1.6400 1.5000 0.8900 1.1000 0.9200 -
P/RPS 20.14 13.04 17.59 16.23 9.29 14.38 8.59 15.24%
  YoY % 54.45% -25.87% 8.38% 74.70% -35.40% 67.40% -
  Horiz. % 234.46% 151.80% 204.77% 188.94% 108.15% 167.40% 100.00%
P/EPS -238.90 156.36 226.30 188.44 123.61 261.90 127.78 -
  YoY % -252.79% -30.91% 20.09% 52.45% -52.80% 104.96% -
  Horiz. % -186.96% 122.37% 177.10% 147.47% 96.74% 204.96% 100.00%
EY -0.42 0.64 0.44 0.53 0.81 0.38 0.78 -
  YoY % -165.62% 45.45% -16.98% -34.57% 113.16% -51.28% -
  Horiz. % -53.85% 82.05% 56.41% 67.95% 103.85% 48.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.14 2.60 3.14 3.72 2.36 3.04 2.37 4.80%
  YoY % 20.77% -17.20% -15.59% 57.63% -22.37% 28.27% -
  Horiz. % 132.49% 109.70% 132.49% 156.96% 99.58% 128.27% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 29/08/19 23/08/18 29/08/17 25/08/16 27/08/15 20/08/14 -
Price 1.9700 1.2700 1.6100 1.7500 0.8300 0.9450 0.9350 -
P/RPS 20.88 10.97 17.27 18.93 8.66 12.35 8.73 15.63%
  YoY % 90.34% -36.48% -8.77% 118.59% -29.88% 41.47% -
  Horiz. % 239.18% 125.66% 197.82% 216.84% 99.20% 141.47% 100.00%
P/EPS -247.70 131.50 222.16 219.84 115.28 225.00 129.86 -
  YoY % -288.37% -40.81% 1.06% 90.70% -48.76% 73.26% -
  Horiz. % -190.74% 101.26% 171.08% 169.29% 88.77% 173.26% 100.00%
EY -0.40 0.76 0.45 0.45 0.87 0.44 0.77 -
  YoY % -152.63% 68.89% 0.00% -48.28% 97.73% -42.86% -
  Horiz. % -51.95% 98.70% 58.44% 58.44% 112.99% 57.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.26 2.19 3.09 4.34 2.20 2.62 2.41 5.16%
  YoY % 48.86% -29.13% -28.80% 97.27% -16.03% 8.71% -
  Horiz. % 135.27% 90.87% 128.22% 180.08% 91.29% 108.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS