[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 67.4%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 245,923 238,357 236,656 223,516 211,380 205,912 204,600 12.98%
PBT 24,775 24,762 24,474 22,840 16,128 14,349 16,598 30.45%
Tax -6,625 -6,413 -6,406 -5,516 -5,886 -4,873 -4,516 28.95%
NP 18,150 18,349 18,068 17,324 10,242 9,476 12,082 31.00%
-
NP to SH 18,116 18,272 18,040 17,308 10,339 9,534 12,138 30.44%
-
Tax Rate 26.74% 25.90% 26.17% 24.15% 36.50% 33.96% 27.21% -
Total Cost 227,773 220,008 218,588 206,192 201,138 196,436 192,518 11.80%
-
Net Worth 259,167 249,984 245,162 240,439 235,934 235,467 230,813 7.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,266 - - - - - - -
Div Payout % 18.03% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 259,167 249,984 245,162 240,439 235,934 235,467 230,813 7.99%
NOSH 654,724 649,478 648,920 645,820 642,173 644,234 638,842 1.64%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.38% 7.70% 7.63% 7.75% 4.85% 4.60% 5.91% -
ROE 6.99% 7.31% 7.36% 7.20% 4.38% 4.05% 5.26% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.64 36.70 36.47 34.61 32.92 31.96 32.03 11.30%
EPS 2.79 2.81 2.78 2.68 1.61 1.48 1.90 29.04%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3849 0.3778 0.3723 0.3674 0.3655 0.3613 6.39%
Adjusted Per Share Value based on latest NOSH - 645,820
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.54 20.88 20.73 19.58 18.52 18.04 17.92 12.98%
EPS 1.59 1.60 1.58 1.52 0.91 0.84 1.06 30.87%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.219 0.2148 0.2106 0.2067 0.2063 0.2022 7.98%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.90 0.815 0.89 0.895 0.965 1.01 1.10 -
P/RPS 2.39 2.22 2.44 2.59 2.93 3.16 3.43 -21.31%
P/EPS 32.46 28.97 32.01 33.40 59.94 68.24 57.89 -31.88%
EY 3.08 3.45 3.12 2.99 1.67 1.47 1.73 46.63%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.12 2.36 2.40 2.63 2.76 3.04 -17.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 -
Price 1.11 0.81 0.83 0.825 0.905 1.00 0.945 -
P/RPS 2.95 2.21 2.28 2.38 2.75 3.13 2.95 0.00%
P/EPS 40.03 28.79 29.86 30.78 56.21 67.57 49.74 -13.42%
EY 2.50 3.47 3.35 3.25 1.78 1.48 2.01 15.57%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.10 2.20 2.22 2.46 2.74 2.62 4.50%

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