[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -76.31%
YoY- 28.67%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 460,366 332,119 213,965 103,965 410,604 297,221 193,772 77.76%
PBT 40,163 30,155 20,194 9,462 41,430 27,168 16,561 80.21%
Tax -11,343 -10,463 -7,236 -2,799 -13,258 -8,715 -5,219 67.55%
NP 28,820 19,692 12,958 6,663 28,172 18,453 11,342 85.89%
-
NP to SH 28,808 19,706 12,975 6,670 28,152 18,446 11,337 85.89%
-
Tax Rate 28.24% 34.70% 35.83% 29.58% 32.00% 32.08% 31.51% -
Total Cost 431,546 312,427 201,007 97,302 382,432 278,768 182,430 77.25%
-
Net Worth 544,838 534,108 529,770 520,067 510,821 525,090 518,811 3.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - 28,537 28,537 - -
Div Payout % - - - - 101.37% 154.71% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 544,838 534,108 529,770 520,067 510,821 525,090 518,811 3.30%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.26% 5.93% 6.06% 6.41% 6.86% 6.21% 5.85% -
ROE 5.29% 3.69% 2.45% 1.28% 5.51% 3.51% 2.19% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.33 29.09 18.74 9.11 35.97 26.04 16.98 77.73%
EPS 2.52 1.73 1.14 0.58 2.47 1.62 0.99 86.11%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.4773 0.4679 0.4641 0.4556 0.4475 0.46 0.4545 3.30%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.33 29.09 18.74 9.11 35.97 26.04 16.98 77.73%
EPS 2.52 1.73 1.14 0.58 2.47 1.62 0.99 86.11%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.4773 0.4679 0.4641 0.4556 0.4475 0.46 0.4545 3.30%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.695 0.805 0.77 0.86 0.86 0.77 1.21 -
P/RPS 1.72 2.77 4.11 9.44 2.39 2.96 7.13 -61.14%
P/EPS 27.54 46.63 67.74 147.18 34.87 47.65 121.83 -62.79%
EY 3.63 2.14 1.48 0.68 2.87 2.10 0.82 168.87%
DY 0.00 0.00 0.00 0.00 2.91 3.25 0.00 -
P/NAPS 1.46 1.72 1.66 1.89 1.92 1.67 2.66 -32.88%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 29/08/23 31/05/23 23/02/23 29/11/22 25/08/22 -
Price 0.655 0.75 0.715 0.785 0.905 0.765 1.19 -
P/RPS 1.62 2.58 3.81 8.62 2.52 2.94 7.01 -62.24%
P/EPS 25.95 43.44 62.90 134.34 36.70 47.34 119.82 -63.83%
EY 3.85 2.30 1.59 0.74 2.73 2.11 0.83 177.35%
DY 0.00 0.00 0.00 0.00 2.76 3.27 0.00 -
P/NAPS 1.37 1.60 1.54 1.72 2.02 1.66 2.62 -35.01%

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