[GHLSYS] QoQ 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- 19.25%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 80,470 87,424 67,724 59,751 63,454 63,379 60,751 20.54%
PBT 10,841 13,286 6,195 7,724 6,521 6,674 5,863 50.48%
Tax -3,723 -6,964 -922 -1,853 -1,574 -1,595 -629 226.15%
NP 7,118 6,322 5,273 5,871 4,947 5,079 5,234 22.67%
-
NP to SH 7,108 6,304 5,264 5,866 4,919 5,065 5,232 22.59%
-
Tax Rate 34.34% 52.42% 14.88% 23.99% 24.14% 23.90% 10.73% -
Total Cost 73,352 81,102 62,451 53,880 58,507 58,300 55,517 20.34%
-
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 8.85% 7.23% 7.79% 9.83% 7.80% 8.01% 8.62% -
ROE 1.77% 1.59% 1.39% 2.13% 1.80% 1.88% 1.98% -
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 10.91 11.86 9.32 9.07 9.64 9.63 9.24 11.67%
EPS 0.96 0.86 0.72 0.89 0.75 0.77 0.80 12.88%
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 7.05 7.66 5.93 5.23 5.56 5.55 5.32 20.58%
EPS 0.62 0.55 0.46 0.51 0.43 0.44 0.46 21.95%
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 14.48 13.83 17.59 12.68 15.76 16.61 16.23 -7.30%
P/EPS 163.89 191.80 226.30 129.15 203.33 207.87 188.44 -8.86%
EY 0.61 0.52 0.44 0.77 0.49 0.48 0.53 9.79%
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 15.58 13.58 17.27 15.88 14.93 15.47 18.93 -12.14%
P/EPS 176.34 188.29 222.16 161.72 192.63 193.58 219.84 -13.63%
EY 0.57 0.53 0.45 0.62 0.52 0.52 0.45 17.01%
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