[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 31.48%
YoY- 13.39%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 214,898 127,475 59,751 255,584 192,130 128,752 68,001 115.19%
PBT 30,224 13,919 7,724 25,749 19,229 12,555 6,692 172.98%
Tax -12,758 -2,775 -1,853 -5,152 -3,579 -1,984 -1,355 345.28%
NP 17,466 11,144 5,871 20,597 15,650 10,571 5,337 120.26%
-
NP to SH 17,435 11,130 5,866 20,542 15,624 10,558 5,326 120.30%
-
Tax Rate 42.21% 19.94% 23.99% 20.01% 18.61% 15.80% 20.25% -
Total Cost 197,432 116,331 53,880 234,987 176,480 118,181 62,664 114.76%
-
Net Worth 397,013 378,946 275,759 274,003 269,265 264,814 264,393 31.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 397,013 378,946 275,759 274,003 269,265 264,814 264,393 31.09%
NOSH 737,984 737,889 659,444 659,444 659,444 659,444 657,530 7.99%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.13% 8.74% 9.83% 8.06% 8.15% 8.21% 7.85% -
ROE 4.39% 2.94% 2.13% 7.50% 5.80% 3.99% 2.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.15 17.55 9.07 38.84 29.20 19.59 10.34 99.43%
EPS 2.52 1.66 0.89 3.13 2.38 1.61 0.81 112.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.5217 0.4186 0.4164 0.4092 0.4029 0.4021 21.47%
Adjusted Per Share Value based on latest NOSH - 659,444
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.83 11.17 5.23 22.39 16.83 11.28 5.96 115.16%
EPS 1.53 0.98 0.51 1.80 1.37 0.92 0.47 119.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.332 0.2416 0.24 0.2359 0.232 0.2316 31.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.64 1.64 1.15 1.52 1.60 1.50 1.10 -
P/RPS 5.63 9.34 12.68 3.91 5.48 7.66 10.64 -34.55%
P/EPS 69.35 107.03 129.15 48.69 67.39 93.38 135.80 -36.08%
EY 1.44 0.93 0.77 2.05 1.48 1.07 0.74 55.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.14 2.75 3.65 3.91 3.72 2.74 7.40%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 30/05/18 21/02/18 28/11/17 29/08/17 26/05/17 -
Price 1.61 1.61 1.44 1.44 1.49 1.75 1.44 -
P/RPS 5.52 9.17 15.88 3.71 5.10 8.93 13.92 -45.99%
P/EPS 68.08 105.07 161.72 46.13 62.75 108.94 177.78 -47.23%
EY 1.47 0.95 0.62 2.17 1.59 0.92 0.56 90.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 3.09 3.44 3.46 3.64 4.34 3.58 -11.30%

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