[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 44.58%
YoY- 58.36%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 178,768 118,328 55,879 211,380 154,434 102,300 52,552 125.68%
PBT 18,572 12,237 5,710 16,128 10,762 8,299 4,415 159.90%
Tax -4,810 -3,203 -1,379 -5,886 -3,655 -2,258 -1,090 168.31%
NP 13,762 9,034 4,331 10,242 7,107 6,041 3,325 157.12%
-
NP to SH 13,704 9,020 4,327 10,339 7,151 6,069 3,337 155.78%
-
Tax Rate 25.90% 26.17% 24.15% 36.50% 33.96% 27.21% 24.69% -
Total Cost 165,006 109,294 51,548 201,138 147,327 96,259 49,227 123.48%
-
Net Worth 249,984 245,162 240,439 235,934 235,467 230,813 228,071 6.28%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 249,984 245,162 240,439 235,934 235,467 230,813 228,071 6.28%
NOSH 649,478 648,920 645,820 642,173 644,234 638,842 641,730 0.80%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.70% 7.63% 7.75% 4.85% 4.60% 5.91% 6.33% -
ROE 5.48% 3.68% 1.80% 4.38% 3.04% 2.63% 1.46% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.52 18.23 8.65 32.92 23.97 16.01 8.19 123.84%
EPS 2.11 1.39 0.67 1.61 1.11 0.95 0.52 153.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3849 0.3778 0.3723 0.3674 0.3655 0.3613 0.3554 5.44%
Adjusted Per Share Value based on latest NOSH - 650,816
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.66 10.37 4.90 18.52 13.53 8.96 4.60 125.79%
EPS 1.20 0.79 0.38 0.91 0.63 0.53 0.29 157.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2148 0.2106 0.2067 0.2063 0.2022 0.1998 6.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.815 0.89 0.895 0.965 1.01 1.10 1.04 -
P/RPS 2.96 4.88 10.34 2.93 4.21 6.87 12.70 -62.02%
P/EPS 38.63 64.03 133.58 59.94 90.99 115.79 200.00 -66.48%
EY 2.59 1.56 0.75 1.67 1.10 0.86 0.50 198.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.36 2.40 2.63 2.76 3.04 2.93 -19.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 28/05/15 -
Price 0.81 0.83 0.825 0.905 1.00 0.945 1.12 -
P/RPS 2.94 4.55 9.53 2.75 4.17 5.90 13.68 -64.02%
P/EPS 38.39 59.71 123.13 56.21 90.09 99.47 215.38 -68.22%
EY 2.60 1.67 0.81 1.78 1.11 1.01 0.46 216.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.20 2.22 2.46 2.74 2.62 3.15 -23.62%

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