[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -71.44%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 295,369 214,898 127,475 59,751 255,584 192,130 128,752 73.68%
PBT 34,086 30,224 13,919 7,724 25,749 19,229 12,555 94.25%
Tax -9,501 -12,758 -2,775 -1,853 -5,152 -3,579 -1,984 183.29%
NP 24,585 17,466 11,144 5,871 20,597 15,650 10,571 75.26%
-
NP to SH 24,544 17,435 11,130 5,866 20,542 15,624 10,558 75.21%
-
Tax Rate 27.87% 42.21% 19.94% 23.99% 20.01% 18.61% 15.80% -
Total Cost 270,784 197,432 116,331 53,880 234,987 176,480 118,181 73.53%
-
Net Worth 401,610 397,013 378,946 275,759 274,003 269,265 264,814 31.90%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 401,610 397,013 378,946 275,759 274,003 269,265 264,814 31.90%
NOSH 737,984 737,984 737,889 659,444 659,444 659,444 659,444 7.76%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.32% 8.13% 8.74% 9.83% 8.06% 8.15% 8.21% -
ROE 6.11% 4.39% 2.94% 2.13% 7.50% 5.80% 3.99% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.06 29.15 17.55 9.07 38.84 29.20 19.59 60.89%
EPS 3.49 2.52 1.66 0.89 3.13 2.38 1.61 67.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5447 0.5385 0.5217 0.4186 0.4164 0.4092 0.4029 22.19%
Adjusted Per Share Value based on latest NOSH - 659,444
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.88 18.83 11.17 5.23 22.39 16.83 11.28 73.69%
EPS 2.15 1.53 0.98 0.51 1.80 1.37 0.92 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3518 0.3478 0.332 0.2416 0.24 0.2359 0.232 31.88%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.58 1.64 1.64 1.15 1.52 1.60 1.50 -
P/RPS 3.94 5.63 9.34 12.68 3.91 5.48 7.66 -35.72%
P/EPS 47.46 69.35 107.03 129.15 48.69 67.39 93.38 -36.23%
EY 2.11 1.44 0.93 0.77 2.05 1.48 1.07 57.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.05 3.14 2.75 3.65 3.91 3.72 -15.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 23/08/18 30/05/18 21/02/18 28/11/17 29/08/17 -
Price 1.70 1.61 1.61 1.44 1.44 1.49 1.75 -
P/RPS 4.24 5.52 9.17 15.88 3.71 5.10 8.93 -39.05%
P/EPS 51.07 68.08 105.07 161.72 46.13 62.75 108.94 -39.57%
EY 1.96 1.47 0.95 0.62 2.17 1.59 0.92 65.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.99 3.09 3.44 3.46 3.64 4.34 -19.70%

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