[GHLSYS] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 17.32%
YoY- 65.87%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 258,045 245,923 235,714 227,407 214,706 211,379 203,566 17.11%
PBT 25,756 24,774 23,937 20,066 17,423 16,128 13,807 51.47%
Tax -6,600 -6,624 -7,040 -6,832 -6,176 -5,887 -6,674 -0.73%
NP 19,156 18,150 16,897 13,234 11,247 10,241 7,133 93.09%
-
NP to SH 19,114 18,115 16,893 13,291 11,329 10,340 7,275 90.29%
-
Tax Rate 25.63% 26.74% 29.41% 34.05% 35.45% 36.50% 48.34% -
Total Cost 238,889 227,773 218,817 214,173 203,459 201,138 196,433 13.92%
-
Net Worth 264,393 259,167 250,398 246,252 240,439 239,109 232,629 8.89%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 264,393 259,167 250,398 246,252 240,439 239,109 232,629 8.89%
NOSH 657,530 653,309 650,555 651,805 645,820 650,816 636,470 2.19%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.42% 7.38% 7.17% 5.82% 5.24% 4.84% 3.50% -
ROE 7.23% 6.99% 6.75% 5.40% 4.71% 4.32% 3.13% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.24 37.64 36.23 34.89 33.25 32.48 31.98 14.59%
EPS 2.91 2.77 2.60 2.04 1.75 1.59 1.14 86.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3967 0.3849 0.3778 0.3723 0.3674 0.3655 6.56%
Adjusted Per Share Value based on latest NOSH - 651,805
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 22.61 21.54 20.65 19.92 18.81 18.52 17.83 17.13%
EPS 1.67 1.59 1.48 1.16 0.99 0.91 0.64 89.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2316 0.227 0.2194 0.2157 0.2106 0.2095 0.2038 8.89%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.10 0.90 0.815 0.89 0.895 0.965 1.01 -
P/RPS 2.80 2.39 2.25 2.55 2.69 2.97 3.16 -7.74%
P/EPS 37.84 32.46 31.39 43.65 51.02 60.74 88.36 -43.15%
EY 2.64 3.08 3.19 2.29 1.96 1.65 1.13 75.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.27 2.12 2.36 2.40 2.63 2.76 -0.48%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 20/02/17 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 -
Price 1.44 1.11 0.81 0.83 0.825 0.905 1.00 -
P/RPS 3.67 2.95 2.24 2.38 2.48 2.79 3.13 11.18%
P/EPS 49.54 40.03 31.19 40.70 47.03 56.96 87.49 -31.53%
EY 2.02 2.50 3.21 2.46 2.13 1.76 1.14 46.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.80 2.10 2.20 2.22 2.46 2.74 19.49%

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