[GHLSYS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 39.71%
YoY- 158.15%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 193,772 92,552 360,166 264,902 179,332 86,619 334,417 -30.56%
PBT 16,561 7,850 40,684 28,886 20,700 8,989 19,668 -10.85%
Tax -5,219 -2,664 -12,541 -9,418 -6,772 -3,099 -12,660 -44.69%
NP 11,342 5,186 28,143 19,468 13,928 5,890 7,008 37.96%
-
NP to SH 11,337 5,184 28,159 19,488 13,949 5,910 13,527 -11.13%
-
Tax Rate 31.51% 33.94% 30.83% 32.60% 32.71% 34.48% 64.37% -
Total Cost 182,430 87,366 332,023 245,434 165,404 80,729 327,409 -32.35%
-
Net Worth 518,811 513,332 508,880 500,433 496,761 488,508 419,664 15.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,811 513,332 508,880 500,433 496,761 488,508 419,664 15.23%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.85% 5.60% 7.81% 7.35% 7.77% 6.80% 2.10% -
ROE 2.19% 1.01% 5.53% 3.89% 2.81% 1.21% 3.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.98 8.11 31.55 23.21 15.72 7.59 33.61 -36.64%
EPS 0.99 0.45 2.47 1.71 1.22 0.52 1.68 -29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4497 0.4458 0.4384 0.4355 0.4283 0.4218 5.11%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.98 8.11 31.55 23.21 15.71 7.59 29.30 -30.55%
EPS 0.99 0.45 2.47 1.71 1.22 0.52 1.19 -11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4497 0.4458 0.4384 0.4352 0.428 0.3676 15.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.21 1.52 1.74 1.87 1.80 1.73 1.90 -
P/RPS 7.13 18.75 5.51 8.06 11.45 22.78 5.65 16.82%
P/EPS 121.83 334.70 70.54 109.53 147.19 333.87 139.75 -8.76%
EY 0.82 0.30 1.42 0.91 0.68 0.30 0.72 9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.38 3.90 4.27 4.13 4.04 4.50 -29.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 22/02/22 25/11/21 25/08/21 25/05/21 23/02/21 -
Price 1.19 1.52 1.45 1.88 1.99 1.79 1.80 -
P/RPS 7.01 18.75 4.60 8.10 12.66 23.57 5.36 19.65%
P/EPS 119.82 334.70 58.78 110.12 162.73 345.45 132.39 -6.45%
EY 0.83 0.30 1.70 0.91 0.61 0.29 0.76 6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.38 3.25 4.29 4.57 4.18 4.27 -27.85%

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