[GHLSYS] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 56.65%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 172,433 86,537 295,369 214,898 127,475 59,751 255,584 -23.13%
PBT 19,272 8,982 34,086 30,224 13,919 7,724 25,749 -17.60%
Tax -6,359 -2,863 -9,501 -12,758 -2,775 -1,853 -5,152 15.10%
NP 12,913 6,119 24,585 17,466 11,144 5,871 20,597 -26.81%
-
NP to SH 13,512 6,346 24,544 17,435 11,130 5,866 20,542 -24.42%
-
Tax Rate 33.00% 31.87% 27.87% 42.21% 19.94% 23.99% 20.01% -
Total Cost 159,520 80,418 270,784 197,432 116,331 53,880 234,987 -22.81%
-
Net Worth 430,147 408,773 401,610 397,013 378,946 275,759 274,003 35.18%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 430,147 408,773 401,610 397,013 378,946 275,759 274,003 35.18%
NOSH 749,189 738,014 737,984 737,984 737,889 659,444 659,444 8.90%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.49% 7.07% 8.32% 8.13% 8.74% 9.83% 8.06% -
ROE 3.14% 1.55% 6.11% 4.39% 2.94% 2.13% 7.50% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.24 11.73 40.06 29.15 17.55 9.07 38.84 -29.05%
EPS 1.83 0.86 3.49 2.52 1.66 0.89 3.13 -30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.5539 0.5447 0.5385 0.5217 0.4186 0.4164 24.75%
Adjusted Per Share Value based on latest NOSH - 737,984
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.11 7.58 25.88 18.83 11.17 5.23 22.39 -23.11%
EPS 1.18 0.56 2.15 1.53 0.98 0.51 1.80 -24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3768 0.3581 0.3518 0.3478 0.332 0.2416 0.24 35.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.51 1.70 1.58 1.64 1.64 1.15 1.52 -
P/RPS 6.50 14.50 3.94 5.63 9.34 12.68 3.91 40.46%
P/EPS 82.92 197.70 47.46 69.35 107.03 129.15 48.69 42.74%
EY 1.21 0.51 2.11 1.44 0.93 0.77 2.05 -29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.07 2.90 3.05 3.14 2.75 3.65 -20.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 22/11/18 23/08/18 30/05/18 21/02/18 -
Price 1.27 1.43 1.70 1.61 1.61 1.44 1.44 -
P/RPS 5.47 12.20 4.24 5.52 9.17 15.88 3.71 29.63%
P/EPS 69.74 166.30 51.07 68.08 105.07 161.72 46.13 31.82%
EY 1.43 0.60 1.96 1.47 0.95 0.62 2.17 -24.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.58 3.12 2.99 3.09 3.44 3.46 -26.34%

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