[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -21.45%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 236,656 223,516 211,380 205,912 204,600 210,208 164,933 27.24%
PBT 24,474 22,840 16,128 14,349 16,598 17,660 11,121 69.27%
Tax -6,406 -5,516 -5,886 -4,873 -4,516 -4,360 -4,750 22.08%
NP 18,068 17,324 10,242 9,476 12,082 13,300 6,371 100.48%
-
NP to SH 18,040 17,308 10,339 9,534 12,138 13,348 6,529 97.02%
-
Tax Rate 26.17% 24.15% 36.50% 33.96% 27.21% 24.69% 42.71% -
Total Cost 218,588 206,192 201,138 196,436 192,518 196,908 158,562 23.89%
-
Net Worth 245,162 240,439 235,934 235,467 230,813 228,071 149,840 38.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 245,162 240,439 235,934 235,467 230,813 228,071 149,840 38.89%
NOSH 648,920 645,820 642,173 644,234 638,842 641,730 430,822 31.43%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.63% 7.75% 4.85% 4.60% 5.91% 6.33% 3.86% -
ROE 7.36% 7.20% 4.38% 4.05% 5.26% 5.85% 4.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 36.47 34.61 32.92 31.96 32.03 32.76 38.28 -3.18%
EPS 2.78 2.68 1.61 1.48 1.90 2.08 1.19 76.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3778 0.3723 0.3674 0.3655 0.3613 0.3554 0.3478 5.67%
Adjusted Per Share Value based on latest NOSH - 636,470
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.73 19.58 18.52 18.04 17.92 18.42 14.45 27.22%
EPS 1.58 1.52 0.91 0.84 1.06 1.17 0.57 97.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2148 0.2106 0.2067 0.2063 0.2022 0.1998 0.1313 38.88%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.89 0.895 0.965 1.01 1.10 1.04 0.72 -
P/RPS 2.44 2.59 2.93 3.16 3.43 3.17 1.88 19.00%
P/EPS 32.01 33.40 59.94 68.24 57.89 50.00 47.51 -23.16%
EY 3.12 2.99 1.67 1.47 1.73 2.00 2.10 30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.40 2.63 2.76 3.04 2.93 2.07 9.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.83 0.825 0.905 1.00 0.945 1.12 0.85 -
P/RPS 2.28 2.38 2.75 3.13 2.95 3.42 2.22 1.79%
P/EPS 29.86 30.78 56.21 67.57 49.74 53.85 56.09 -34.33%
EY 3.35 3.25 1.78 1.48 2.01 1.86 1.78 52.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.22 2.46 2.74 2.62 3.15 2.44 -6.67%

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