[GHLSYS] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 194.73%
YoY- 2471.77%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 60,440 62,449 55,879 56,946 52,133 49,748 52,552 9.74%
PBT 6,334 6,527 5,710 5,366 2,463 3,884 4,415 27.11%
Tax -1,606 -1,824 -1,379 -2,231 -1,398 -1,168 -1,090 29.39%
NP 4,728 4,703 4,331 3,135 1,065 2,716 3,325 26.37%
-
NP to SH 4,684 4,693 4,327 3,189 1,082 2,731 3,337 25.28%
-
Tax Rate 25.36% 27.95% 24.15% 41.58% 56.76% 30.07% 24.69% -
Total Cost 55,712 57,746 51,548 53,811 51,068 47,032 49,227 8.57%
-
Net Worth 250,398 246,252 240,439 239,109 232,629 234,931 228,071 6.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 250,398 246,252 240,439 239,109 232,629 234,931 228,071 6.40%
NOSH 650,555 651,805 645,820 650,816 636,470 650,238 641,730 0.91%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.82% 7.53% 7.75% 5.51% 2.04% 5.46% 6.33% -
ROE 1.87% 1.91% 1.80% 1.33% 0.47% 1.16% 1.46% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.29 9.58 8.65 8.75 8.19 7.65 8.19 8.73%
EPS 0.72 0.72 0.67 0.49 0.17 0.42 0.52 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3849 0.3778 0.3723 0.3674 0.3655 0.3613 0.3554 5.44%
Adjusted Per Share Value based on latest NOSH - 650,816
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.29 5.47 4.90 4.99 4.57 4.36 4.60 9.73%
EPS 0.41 0.41 0.38 0.28 0.09 0.24 0.29 25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2194 0.2157 0.2106 0.2095 0.2038 0.2058 0.1998 6.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.815 0.89 0.895 0.965 1.01 1.10 1.04 -
P/RPS 8.77 9.29 10.34 11.03 12.33 14.38 12.70 -21.82%
P/EPS 113.19 123.61 133.58 196.94 594.12 261.90 200.00 -31.50%
EY 0.88 0.81 0.75 0.51 0.17 0.38 0.50 45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.36 2.40 2.63 2.76 3.04 2.93 -19.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 28/05/15 -
Price 0.81 0.83 0.825 0.905 1.00 0.945 1.12 -
P/RPS 8.72 8.66 9.53 10.34 12.21 12.35 13.68 -25.87%
P/EPS 112.50 115.28 123.13 184.69 588.24 225.00 215.38 -35.06%
EY 0.89 0.87 0.81 0.54 0.17 0.44 0.46 55.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.20 2.22 2.46 2.74 2.62 3.15 -23.62%

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