[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.58%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 346,856 344,866 346,148 295,369 286,530 254,950 239,004 28.15%
PBT 40,133 38,544 35,928 34,086 40,298 27,838 30,896 19.03%
Tax -13,614 -12,718 -11,452 -9,501 -17,010 -5,550 -7,412 49.92%
NP 26,518 25,826 24,476 24,585 23,288 22,288 23,484 8.42%
-
NP to SH 27,796 27,024 25,384 24,544 23,246 22,260 23,464 11.94%
-
Tax Rate 33.92% 33.00% 31.87% 27.87% 42.21% 19.94% 23.99% -
Total Cost 320,337 319,040 321,672 270,784 263,242 232,662 215,520 30.20%
-
Net Worth 445,552 430,147 408,773 401,610 397,013 378,946 275,759 37.65%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 445,552 430,147 408,773 401,610 397,013 378,946 275,759 37.65%
NOSH 749,209 749,189 738,014 737,984 737,984 737,889 659,444 8.87%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.65% 7.49% 7.07% 8.32% 8.13% 8.74% 9.83% -
ROE 6.24% 6.28% 6.21% 6.11% 5.86% 5.87% 8.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.30 46.48 46.90 40.06 38.86 35.10 36.28 17.63%
EPS 3.75 3.66 3.44 3.49 3.36 3.32 3.56 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5947 0.5797 0.5539 0.5447 0.5385 0.5217 0.4186 26.34%
Adjusted Per Share Value based on latest NOSH - 737,984
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.39 30.21 30.32 25.88 25.10 22.33 20.94 28.15%
EPS 2.44 2.37 2.22 2.15 2.04 1.95 2.06 11.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3903 0.3768 0.3581 0.3518 0.3478 0.332 0.2416 37.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.47 1.51 1.70 1.58 1.64 1.64 1.15 -
P/RPS 3.18 3.25 3.62 3.94 4.22 4.67 3.17 0.21%
P/EPS 39.62 41.46 49.42 47.46 52.01 53.51 32.29 14.59%
EY 2.52 2.41 2.02 2.11 1.92 1.87 3.10 -12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.60 3.07 2.90 3.05 3.14 2.75 -6.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 27/02/19 22/11/18 23/08/18 30/05/18 -
Price 1.33 1.27 1.43 1.70 1.61 1.61 1.44 -
P/RPS 2.87 2.73 3.05 4.24 4.14 4.59 3.97 -19.43%
P/EPS 35.85 34.87 41.57 51.07 51.06 52.54 40.43 -7.69%
EY 2.79 2.87 2.41 1.96 1.96 1.90 2.47 8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.19 2.58 3.12 2.99 3.09 3.44 -24.85%

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