[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -70.6%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 255,584 192,130 128,752 68,001 245,923 178,768 118,328 66.86%
PBT 25,749 19,229 12,555 6,692 24,775 18,572 12,237 63.98%
Tax -5,152 -3,579 -1,984 -1,355 -6,625 -4,810 -3,203 37.16%
NP 20,597 15,650 10,571 5,337 18,150 13,762 9,034 72.96%
-
NP to SH 20,542 15,624 10,558 5,326 18,116 13,704 9,020 72.83%
-
Tax Rate 20.01% 18.61% 15.80% 20.25% 26.74% 25.90% 26.17% -
Total Cost 234,987 176,480 118,181 62,664 227,773 165,006 109,294 66.35%
-
Net Worth 274,003 269,265 264,814 264,393 259,167 249,984 245,162 7.67%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 3,266 - - -
Div Payout % - - - - 18.03% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 274,003 269,265 264,814 264,393 259,167 249,984 245,162 7.67%
NOSH 659,444 659,444 659,444 657,530 654,724 649,478 648,920 1.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.06% 8.15% 8.21% 7.85% 7.38% 7.70% 7.63% -
ROE 7.50% 5.80% 3.99% 2.01% 6.99% 5.48% 3.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 38.84 29.20 19.59 10.34 37.64 27.52 18.23 65.34%
EPS 3.13 2.38 1.61 0.81 2.79 2.11 1.39 71.54%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.4164 0.4092 0.4029 0.4021 0.3967 0.3849 0.3778 6.68%
Adjusted Per Share Value based on latest NOSH - 657,530
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.39 16.83 11.28 5.96 21.54 15.66 10.37 66.81%
EPS 1.80 1.37 0.92 0.47 1.59 1.20 0.79 72.89%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.24 0.2359 0.232 0.2316 0.227 0.219 0.2148 7.65%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.52 1.60 1.50 1.10 0.90 0.815 0.89 -
P/RPS 3.91 5.48 7.66 10.64 2.39 2.96 4.88 -13.69%
P/EPS 48.69 67.39 93.38 135.80 32.46 38.63 64.03 -16.64%
EY 2.05 1.48 1.07 0.74 3.08 2.59 1.56 19.91%
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 3.65 3.91 3.72 2.74 2.27 2.12 2.36 33.63%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 28/11/17 29/08/17 26/05/17 20/02/17 02/12/16 25/08/16 -
Price 1.44 1.49 1.75 1.44 1.11 0.81 0.83 -
P/RPS 3.71 5.10 8.93 13.92 2.95 2.94 4.55 -12.68%
P/EPS 46.13 62.75 108.94 177.78 40.03 38.39 59.71 -15.76%
EY 2.17 1.59 0.92 0.56 2.50 2.60 1.67 19.02%
DY 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 3.46 3.64 4.34 3.58 2.80 2.10 2.20 35.12%

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