[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1.34%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 254,950 239,004 255,584 256,173 257,504 272,004 245,923 2.43%
PBT 27,838 30,896 25,749 25,638 25,110 26,768 24,775 8.10%
Tax -5,550 -7,412 -5,152 -4,772 -3,968 -5,420 -6,625 -11.16%
NP 22,288 23,484 20,597 20,866 21,142 21,348 18,150 14.71%
-
NP to SH 22,260 23,464 20,542 20,832 21,116 21,304 18,116 14.76%
-
Tax Rate 19.94% 23.99% 20.01% 18.61% 15.80% 20.25% 26.74% -
Total Cost 232,662 215,520 234,987 235,306 236,362 250,656 227,773 1.42%
-
Net Worth 378,946 275,759 274,003 269,265 264,814 264,393 259,167 28.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 3,266 -
Div Payout % - - - - - - 18.03% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 378,946 275,759 274,003 269,265 264,814 264,393 259,167 28.91%
NOSH 737,889 659,444 659,444 659,444 659,444 657,530 654,724 8.32%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.74% 9.83% 8.06% 8.15% 8.21% 7.85% 7.38% -
ROE 5.87% 8.51% 7.50% 7.74% 7.97% 8.06% 6.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.10 36.28 38.84 38.93 39.18 41.37 37.64 -4.56%
EPS 3.32 3.56 3.13 3.17 3.22 3.24 2.79 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.5217 0.4186 0.4164 0.4092 0.4029 0.4021 0.3967 20.09%
Adjusted Per Share Value based on latest NOSH - 659,444
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 22.33 20.94 22.39 22.44 22.56 23.83 21.54 2.43%
EPS 1.95 2.06 1.80 1.82 1.85 1.87 1.59 14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.332 0.2416 0.24 0.2359 0.232 0.2316 0.227 28.93%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.64 1.15 1.52 1.60 1.50 1.10 0.90 -
P/RPS 4.67 3.17 3.91 4.11 3.83 2.66 2.39 56.48%
P/EPS 53.51 32.29 48.69 50.54 46.69 33.95 32.46 39.67%
EY 1.87 3.10 2.05 1.98 2.14 2.95 3.08 -28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 3.14 2.75 3.65 3.91 3.72 2.74 2.27 24.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 30/05/18 21/02/18 28/11/17 29/08/17 26/05/17 20/02/17 -
Price 1.61 1.44 1.44 1.49 1.75 1.44 1.11 -
P/RPS 4.59 3.97 3.71 3.83 4.47 3.48 2.95 34.38%
P/EPS 52.54 40.43 46.13 47.07 54.47 44.44 40.03 19.93%
EY 1.90 2.47 2.17 2.12 1.84 2.25 2.50 -16.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
P/NAPS 3.09 3.44 3.46 3.64 4.34 3.58 2.80 6.81%

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