[GHLSYS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.24%
YoY- -4.32%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 197,174 192,727 164,934 132,002 103,512 74,466 67,174 105.41%
PBT 14,317 13,990 11,122 5,829 4,930 2,824 3,280 167.80%
Tax -6,487 -5,833 -4,750 116 1,260 1,878 1,885 -
NP 7,830 8,157 6,372 5,945 6,190 4,702 5,165 32.06%
-
NP to SH 8,013 8,326 6,531 6,064 6,267 4,796 5,263 32.44%
-
Tax Rate 45.31% 41.69% 42.71% -1.99% -25.56% -66.50% -57.47% -
Total Cost 189,344 184,570 158,562 126,057 97,322 69,764 62,009 110.90%
-
Net Worth 234,931 228,071 200,138 166,974 0 0 57,928 154.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 234,931 228,071 200,138 166,974 0 0 57,928 154.96%
NOSH 650,238 641,730 574,285 423,255 422,777 241,093 190,555 127.16%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.97% 4.23% 3.86% 4.50% 5.98% 6.31% 7.69% -
ROE 3.41% 3.65% 3.26% 3.63% 0.00% 0.00% 9.09% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.32 30.03 28.72 31.19 24.48 30.89 35.25 -9.58%
EPS 1.23 1.30 1.14 1.43 1.48 1.99 2.76 -41.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3613 0.3554 0.3485 0.3945 0.00 0.00 0.304 12.23%
Adjusted Per Share Value based on latest NOSH - 423,255
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.27 16.88 14.45 11.56 9.07 6.52 5.88 105.49%
EPS 0.70 0.73 0.57 0.53 0.55 0.42 0.46 32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.1998 0.1753 0.1463 0.00 0.00 0.0507 155.11%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.10 1.04 0.72 1.26 0.92 0.87 0.71 -
P/RPS 3.63 3.46 2.51 4.04 3.76 2.82 2.01 48.46%
P/EPS 89.26 80.16 63.31 87.95 62.06 43.73 25.71 129.80%
EY 1.12 1.25 1.58 1.14 1.61 2.29 3.89 -56.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.93 2.07 3.19 0.00 0.00 2.34 19.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 26/11/14 20/08/14 28/05/14 20/02/14 -
Price 0.945 1.12 0.85 0.74 0.935 0.845 0.805 -
P/RPS 3.12 3.73 2.96 2.37 3.82 2.74 2.28 23.32%
P/EPS 76.68 86.32 74.74 51.65 63.08 42.48 29.15 90.89%
EY 1.30 1.16 1.34 1.94 1.59 2.35 3.43 -47.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.15 2.44 1.88 0.00 0.00 2.65 -0.75%

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