[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
02-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.29%
YoY- 91.64%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 257,504 272,004 245,923 238,357 236,656 223,516 211,380 14.07%
PBT 25,110 26,768 24,775 24,762 24,474 22,840 16,128 34.36%
Tax -3,968 -5,420 -6,625 -6,413 -6,406 -5,516 -5,886 -23.13%
NP 21,142 21,348 18,150 18,349 18,068 17,324 10,242 62.19%
-
NP to SH 21,116 21,304 18,116 18,272 18,040 17,308 10,339 61.04%
-
Tax Rate 15.80% 20.25% 26.74% 25.90% 26.17% 24.15% 36.50% -
Total Cost 236,362 250,656 227,773 220,008 218,588 206,192 201,138 11.36%
-
Net Worth 264,814 264,393 259,167 249,984 245,162 240,439 235,934 8.01%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 3,266 - - - - -
Div Payout % - - 18.03% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 264,814 264,393 259,167 249,984 245,162 240,439 235,934 8.01%
NOSH 659,444 657,530 654,724 649,478 648,920 645,820 642,173 1.78%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.21% 7.85% 7.38% 7.70% 7.63% 7.75% 4.85% -
ROE 7.97% 8.06% 6.99% 7.31% 7.36% 7.20% 4.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.18 41.37 37.64 36.70 36.47 34.61 32.92 12.31%
EPS 3.22 3.24 2.79 2.81 2.78 2.68 1.61 58.80%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.4029 0.4021 0.3967 0.3849 0.3778 0.3723 0.3674 6.34%
Adjusted Per Share Value based on latest NOSH - 650,555
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.56 23.83 21.54 20.88 20.73 19.58 18.52 14.07%
EPS 1.85 1.87 1.59 1.60 1.58 1.52 0.91 60.54%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.2316 0.227 0.219 0.2148 0.2106 0.2067 8.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.50 1.10 0.90 0.815 0.89 0.895 0.965 -
P/RPS 3.83 2.66 2.39 2.22 2.44 2.59 2.93 19.57%
P/EPS 46.69 33.95 32.46 28.97 32.01 33.40 59.94 -15.35%
EY 2.14 2.95 3.08 3.45 3.12 2.99 1.67 17.99%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 2.74 2.27 2.12 2.36 2.40 2.63 26.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 20/02/17 02/12/16 25/08/16 26/05/16 25/02/16 -
Price 1.75 1.44 1.11 0.81 0.83 0.825 0.905 -
P/RPS 4.47 3.48 2.95 2.21 2.28 2.38 2.75 38.28%
P/EPS 54.47 44.44 40.03 28.79 29.86 30.78 56.21 -2.07%
EY 1.84 2.25 2.50 3.47 3.35 3.25 1.78 2.23%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 3.58 2.80 2.10 2.20 2.22 2.46 46.05%

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