[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.86%
YoY- 158.15%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 387,544 370,208 360,166 353,202 358,664 346,476 334,417 10.35%
PBT 33,122 31,400 40,684 38,514 41,400 35,956 19,668 41.68%
Tax -10,438 -10,656 -12,541 -12,557 -13,544 -12,396 -12,660 -12.10%
NP 22,684 20,744 28,143 25,957 27,856 23,560 7,008 119.28%
-
NP to SH 22,674 20,736 28,159 25,984 27,898 23,640 13,527 41.24%
-
Tax Rate 31.51% 33.94% 30.83% 32.60% 32.71% 34.48% 64.37% -
Total Cost 364,860 349,464 332,023 327,245 330,808 322,916 327,409 7.50%
-
Net Worth 518,811 513,332 508,880 500,433 496,761 488,508 419,664 15.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,811 513,332 508,880 500,433 496,761 488,508 419,664 15.23%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.85% 5.60% 7.81% 7.35% 7.77% 6.80% 2.10% -
ROE 4.37% 4.04% 5.53% 5.19% 5.62% 4.84% 3.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.95 32.43 31.55 30.94 31.44 30.38 33.61 0.67%
EPS 1.98 1.80 2.47 2.28 2.44 2.08 1.68 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4497 0.4458 0.4384 0.4355 0.4283 0.4218 5.11%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.95 32.43 31.55 30.94 31.42 30.35 29.30 10.34%
EPS 1.98 1.80 2.47 2.28 2.44 2.07 1.19 40.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4497 0.4458 0.4384 0.4352 0.428 0.3676 15.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.21 1.52 1.74 1.87 1.80 1.73 1.90 -
P/RPS 3.56 4.69 5.51 6.04 5.72 5.70 5.65 -26.56%
P/EPS 60.92 83.67 70.54 82.15 73.60 83.47 139.75 -42.59%
EY 1.64 1.20 1.42 1.22 1.36 1.20 0.72 73.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.38 3.90 4.27 4.13 4.04 4.50 -29.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 22/02/22 25/11/21 25/08/21 25/05/21 23/02/21 -
Price 1.19 1.52 1.45 1.88 1.99 1.79 1.80 -
P/RPS 3.51 4.69 4.60 6.08 6.33 5.89 5.36 -24.64%
P/EPS 59.91 83.67 58.78 82.59 81.37 86.36 132.39 -41.14%
EY 1.67 1.20 1.70 1.21 1.23 1.16 0.76 69.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.38 3.25 4.29 4.57 4.18 4.27 -27.85%

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