[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 32.19%
YoY- 75.22%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 192,130 128,752 68,001 245,923 178,768 118,328 55,879 127.63%
PBT 19,229 12,555 6,692 24,775 18,572 12,237 5,710 124.50%
Tax -3,579 -1,984 -1,355 -6,625 -4,810 -3,203 -1,379 88.74%
NP 15,650 10,571 5,337 18,150 13,762 9,034 4,331 135.29%
-
NP to SH 15,624 10,558 5,326 18,116 13,704 9,020 4,327 135.17%
-
Tax Rate 18.61% 15.80% 20.25% 26.74% 25.90% 26.17% 24.15% -
Total Cost 176,480 118,181 62,664 227,773 165,006 109,294 51,548 126.98%
-
Net Worth 269,265 264,814 264,393 259,167 249,984 245,162 240,439 7.83%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 3,266 - - - -
Div Payout % - - - 18.03% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 269,265 264,814 264,393 259,167 249,984 245,162 240,439 7.83%
NOSH 659,444 659,444 657,530 654,724 649,478 648,920 645,820 1.40%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.15% 8.21% 7.85% 7.38% 7.70% 7.63% 7.75% -
ROE 5.80% 3.99% 2.01% 6.99% 5.48% 3.68% 1.80% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.20 19.59 10.34 37.64 27.52 18.23 8.65 124.86%
EPS 2.38 1.61 0.81 2.79 2.11 1.39 0.67 132.63%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.4092 0.4029 0.4021 0.3967 0.3849 0.3778 0.3723 6.49%
Adjusted Per Share Value based on latest NOSH - 654,724
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.83 11.28 5.96 21.54 15.66 10.37 4.90 127.47%
EPS 1.37 0.92 0.47 1.59 1.20 0.79 0.38 134.93%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.2359 0.232 0.2316 0.227 0.219 0.2148 0.2106 7.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.60 1.50 1.10 0.90 0.815 0.89 0.895 -
P/RPS 5.48 7.66 10.64 2.39 2.96 4.88 10.34 -34.48%
P/EPS 67.39 93.38 135.80 32.46 38.63 64.03 133.58 -36.60%
EY 1.48 1.07 0.74 3.08 2.59 1.56 0.75 57.26%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 3.91 3.72 2.74 2.27 2.12 2.36 2.40 38.41%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 26/05/17 20/02/17 02/12/16 25/08/16 26/05/16 -
Price 1.49 1.75 1.44 1.11 0.81 0.83 0.825 -
P/RPS 5.10 8.93 13.92 2.95 2.94 4.55 9.53 -34.05%
P/EPS 62.75 108.94 177.78 40.03 38.39 59.71 123.13 -36.17%
EY 1.59 0.92 0.56 2.50 2.60 1.67 0.81 56.70%
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 3.64 4.34 3.58 2.80 2.10 2.20 2.22 39.00%

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