[GHLSYS] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.76%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 214,706 211,379 203,566 197,174 192,727 164,934 132,002 38.26%
PBT 17,423 16,128 13,807 14,317 13,990 11,122 5,829 107.36%
Tax -6,176 -5,887 -6,674 -6,487 -5,833 -4,750 116 -
NP 11,247 10,241 7,133 7,830 8,157 6,372 5,945 52.90%
-
NP to SH 11,329 10,340 7,275 8,013 8,326 6,531 6,064 51.63%
-
Tax Rate 35.45% 36.50% 48.34% 45.31% 41.69% 42.71% -1.99% -
Total Cost 203,459 201,138 196,433 189,344 184,570 158,562 126,057 37.55%
-
Net Worth 240,439 239,109 232,629 234,931 228,071 200,138 166,974 27.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 240,439 239,109 232,629 234,931 228,071 200,138 166,974 27.48%
NOSH 645,820 650,816 636,470 650,238 641,730 574,285 423,255 32.50%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.24% 4.84% 3.50% 3.97% 4.23% 3.86% 4.50% -
ROE 4.71% 4.32% 3.13% 3.41% 3.65% 3.26% 3.63% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.25 32.48 31.98 30.32 30.03 28.72 31.19 4.35%
EPS 1.75 1.59 1.14 1.23 1.30 1.14 1.43 14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3723 0.3674 0.3655 0.3613 0.3554 0.3485 0.3945 -3.78%
Adjusted Per Share Value based on latest NOSH - 650,238
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.81 18.52 17.83 17.27 16.88 14.45 11.56 38.30%
EPS 0.99 0.91 0.64 0.70 0.73 0.57 0.53 51.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2095 0.2038 0.2058 0.1998 0.1753 0.1463 27.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.895 0.965 1.01 1.10 1.04 0.72 1.26 -
P/RPS 2.69 2.97 3.16 3.63 3.46 2.51 4.04 -23.72%
P/EPS 51.02 60.74 88.36 89.26 80.16 63.31 87.95 -30.42%
EY 1.96 1.65 1.13 1.12 1.25 1.58 1.14 43.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.63 2.76 3.04 2.93 2.07 3.19 -17.26%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 25/11/15 27/08/15 28/05/15 25/02/15 26/11/14 -
Price 0.825 0.905 1.00 0.945 1.12 0.85 0.74 -
P/RPS 2.48 2.79 3.13 3.12 3.73 2.96 2.37 3.06%
P/EPS 47.03 56.96 87.49 76.68 86.32 74.74 51.65 -6.05%
EY 2.13 1.76 1.14 1.30 1.16 1.34 1.94 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.46 2.74 2.62 3.15 2.44 1.88 11.70%

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