[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -5.23%
YoY- 28.67%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 460,366 442,825 427,930 415,860 410,604 396,294 387,544 12.12%
PBT 40,163 40,206 40,388 37,848 41,430 36,224 33,122 13.67%
Tax -11,343 -13,950 -14,472 -11,196 -13,258 -11,620 -10,438 5.68%
NP 28,820 26,256 25,916 26,652 28,172 24,604 22,684 17.25%
-
NP to SH 28,808 26,274 25,950 26,680 28,152 24,594 22,674 17.25%
-
Tax Rate 28.24% 34.70% 35.83% 29.58% 32.00% 32.08% 31.51% -
Total Cost 431,546 416,569 402,014 389,208 382,432 371,690 364,860 11.80%
-
Net Worth 544,838 534,108 529,770 520,067 510,821 525,090 518,811 3.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - 28,537 38,050 - -
Div Payout % - - - - 101.37% 154.71% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 544,838 534,108 529,770 520,067 510,821 525,090 518,811 3.30%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.26% 5.93% 6.06% 6.41% 6.86% 6.21% 5.85% -
ROE 5.29% 4.92% 4.90% 5.13% 5.51% 4.68% 4.37% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.33 38.79 37.49 36.43 35.97 34.72 33.95 12.13%
EPS 2.52 2.31 2.28 2.32 2.47 2.16 1.98 17.39%
DPS 0.00 0.00 0.00 0.00 2.50 3.33 0.00 -
NAPS 0.4773 0.4679 0.4641 0.4556 0.4475 0.46 0.4545 3.30%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.33 38.79 37.49 36.43 35.97 34.72 33.95 12.13%
EPS 2.52 2.31 2.28 2.32 2.47 2.16 1.98 17.39%
DPS 0.00 0.00 0.00 0.00 2.50 3.33 0.00 -
NAPS 0.4773 0.4679 0.4641 0.4556 0.4475 0.46 0.4545 3.30%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.695 0.805 0.77 0.86 0.86 0.77 1.21 -
P/RPS 1.72 2.08 2.05 2.36 2.39 2.22 3.56 -38.34%
P/EPS 27.54 34.97 33.87 36.79 34.87 35.74 60.92 -41.01%
EY 3.63 2.86 2.95 2.72 2.87 2.80 1.64 69.59%
DY 0.00 0.00 0.00 0.00 2.91 4.33 0.00 -
P/NAPS 1.46 1.72 1.66 1.89 1.92 1.67 2.66 -32.88%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 29/08/23 31/05/23 23/02/23 29/11/22 25/08/22 -
Price 0.655 0.75 0.715 0.785 0.905 0.765 1.19 -
P/RPS 1.62 1.93 1.91 2.15 2.52 2.20 3.51 -40.19%
P/EPS 25.95 32.58 31.45 33.59 36.70 35.51 59.91 -42.66%
EY 3.85 3.07 3.18 2.98 2.73 2.82 1.67 74.24%
DY 0.00 0.00 0.00 0.00 2.76 4.36 0.00 -
P/NAPS 1.37 1.60 1.54 1.72 2.02 1.66 2.62 -35.01%

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