[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 79.19%
YoY- -52.91%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 264,902 179,332 86,619 334,417 247,028 155,192 85,098 113.04%
PBT 28,886 20,700 8,989 19,668 10,708 -6,398 3,311 323.23%
Tax -9,418 -6,772 -3,099 -12,660 -9,588 -4,460 -2,227 161.28%
NP 19,468 13,928 5,890 7,008 1,120 -10,858 1,084 584.59%
-
NP to SH 19,488 13,949 5,910 13,527 7,549 -4,595 1,314 502.65%
-
Tax Rate 32.60% 32.71% 34.48% 64.37% 89.54% - 67.26% -
Total Cost 245,434 165,404 80,729 327,409 245,908 166,050 84,014 104.22%
-
Net Worth 500,433 496,761 488,508 419,664 475,029 448,974 436,351 9.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 500,433 496,761 488,508 419,664 475,029 448,974 436,351 9.55%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 761,000 759,270 749,209 32.37%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.35% 7.77% 6.80% 2.10% 0.45% -7.00% 1.27% -
ROE 3.89% 2.81% 1.21% 3.22% 1.59% -1.02% 0.30% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.21 15.72 7.59 33.61 32.56 20.89 11.47 59.91%
EPS 1.71 1.22 0.52 1.68 1.01 -0.62 0.18 347.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4355 0.4283 0.4218 0.6261 0.6043 0.5883 -17.78%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.21 15.71 7.59 29.30 21.64 13.60 7.45 113.16%
EPS 1.71 1.22 0.52 1.19 0.66 -0.40 0.12 486.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4352 0.428 0.3676 0.4161 0.3933 0.3823 9.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.87 1.80 1.73 1.90 2.02 1.90 1.70 -
P/RPS 8.06 11.45 22.78 5.65 6.20 9.10 14.82 -33.34%
P/EPS 109.53 147.19 333.87 139.75 203.02 -307.21 959.60 -76.43%
EY 0.91 0.68 0.30 0.72 0.49 -0.33 0.10 335.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.13 4.04 4.50 3.23 3.14 2.89 29.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 25/05/21 23/02/21 19/11/20 26/08/20 27/05/20 -
Price 1.88 1.99 1.79 1.80 1.79 1.97 1.95 -
P/RPS 8.10 12.66 23.57 5.36 5.50 9.43 17.00 -38.96%
P/EPS 110.12 162.73 345.45 132.39 179.90 -318.53 1,100.72 -78.41%
EY 0.91 0.61 0.29 0.76 0.56 -0.31 0.09 366.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 4.57 4.18 4.27 2.86 3.26 3.31 18.85%

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