[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.6%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 255,584 256,173 257,504 272,004 245,923 238,357 236,656 5.24%
PBT 25,749 25,638 25,110 26,768 24,775 24,762 24,474 3.43%
Tax -5,152 -4,772 -3,968 -5,420 -6,625 -6,413 -6,406 -13.48%
NP 20,597 20,866 21,142 21,348 18,150 18,349 18,068 9.10%
-
NP to SH 20,542 20,832 21,116 21,304 18,116 18,272 18,040 9.01%
-
Tax Rate 20.01% 18.61% 15.80% 20.25% 26.74% 25.90% 26.17% -
Total Cost 234,987 235,306 236,362 250,656 227,773 220,008 218,588 4.92%
-
Net Worth 274,003 269,265 264,814 264,393 259,167 249,984 245,162 7.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 3,266 - - -
Div Payout % - - - - 18.03% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 274,003 269,265 264,814 264,393 259,167 249,984 245,162 7.67%
NOSH 659,444 659,444 659,444 657,530 654,724 649,478 648,920 1.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.06% 8.15% 8.21% 7.85% 7.38% 7.70% 7.63% -
ROE 7.50% 7.74% 7.97% 8.06% 6.99% 7.31% 7.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 38.84 38.93 39.18 41.37 37.64 36.70 36.47 4.27%
EPS 3.13 3.17 3.22 3.24 2.79 2.81 2.78 8.20%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.4164 0.4092 0.4029 0.4021 0.3967 0.3849 0.3778 6.68%
Adjusted Per Share Value based on latest NOSH - 657,530
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.39 22.44 22.56 23.83 21.54 20.88 20.73 5.25%
EPS 1.80 1.82 1.85 1.87 1.59 1.60 1.58 9.05%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.24 0.2359 0.232 0.2316 0.227 0.219 0.2148 7.65%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.52 1.60 1.50 1.10 0.90 0.815 0.89 -
P/RPS 3.91 4.11 3.83 2.66 2.39 2.22 2.44 36.82%
P/EPS 48.69 50.54 46.69 33.95 32.46 28.97 32.01 32.16%
EY 2.05 1.98 2.14 2.95 3.08 3.45 3.12 -24.36%
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 3.65 3.91 3.72 2.74 2.27 2.12 2.36 33.63%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 28/11/17 29/08/17 26/05/17 20/02/17 02/12/16 25/08/16 -
Price 1.44 1.49 1.75 1.44 1.11 0.81 0.83 -
P/RPS 3.71 3.83 4.47 3.48 2.95 2.21 2.28 38.22%
P/EPS 46.13 47.07 54.47 44.44 40.03 28.79 29.86 33.53%
EY 2.17 2.12 1.84 2.25 2.50 3.47 3.35 -25.07%
DY 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 3.46 3.64 4.34 3.58 2.80 2.10 2.20 35.12%

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