[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.88%
YoY- 116.78%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 67,964 67,444 69,868 53,057 51,994 48,778 46,912 28.00%
PBT 7,370 6,908 8,012 2,832 4,480 4,758 4,828 32.54%
Tax 49 208 0 1,520 369 704 -384 -
NP 7,420 7,116 8,012 4,352 4,849 5,462 4,444 40.69%
-
NP to SH 7,474 7,166 8,040 4,370 4,849 5,462 4,444 41.37%
-
Tax Rate -0.66% -3.01% 0.00% -53.67% -8.24% -14.80% 7.95% -
Total Cost 60,544 60,328 61,856 48,705 47,145 43,316 42,468 26.64%
-
Net Worth 48,829 44,787 43,972 41,129 38,967 39,014 37,514 19.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 48,829 44,787 43,972 41,129 38,967 39,014 37,514 19.19%
NOSH 159,261 145,650 145,652 144,769 144,325 144,497 144,285 6.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.92% 10.55% 11.47% 8.20% 9.33% 11.20% 9.47% -
ROE 15.31% 16.00% 18.28% 10.63% 12.44% 14.00% 11.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.67 46.31 47.97 36.65 36.03 33.76 32.51 19.85%
EPS 4.69 4.92 5.52 3.01 3.36 3.78 3.08 32.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3066 0.3075 0.3019 0.2841 0.27 0.27 0.26 11.60%
Adjusted Per Share Value based on latest NOSH - 143,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.95 5.91 6.12 4.65 4.55 4.27 4.11 27.94%
EPS 0.65 0.63 0.70 0.38 0.42 0.48 0.39 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0392 0.0385 0.036 0.0341 0.0342 0.0329 19.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.42 0.315 0.285 0.27 0.39 0.35 0.44 -
P/RPS 0.98 0.68 0.59 0.74 1.08 1.04 1.35 -19.21%
P/EPS 8.95 6.40 5.16 8.94 11.61 9.26 14.29 -26.77%
EY 11.17 15.62 19.37 11.18 8.62 10.80 7.00 36.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.02 0.94 0.95 1.44 1.30 1.69 -13.04%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 23/08/13 28/05/13 21/02/13 19/11/12 17/08/12 23/05/12 -
Price 0.825 0.44 0.28 0.25 0.34 0.36 0.38 -
P/RPS 1.93 0.95 0.58 0.68 0.94 1.07 1.17 39.56%
P/EPS 17.58 8.94 5.07 8.28 10.12 9.52 12.34 26.58%
EY 5.69 11.18 19.71 12.07 9.88 10.50 8.11 -21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.43 0.93 0.88 1.26 1.33 1.46 50.23%

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