[GHLSYS] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -9.21%
YoY- 19.97%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 227,407 214,706 211,379 203,566 197,174 192,727 164,934 23.90%
PBT 20,066 17,423 16,128 13,807 14,317 13,990 11,122 48.25%
Tax -6,832 -6,176 -5,887 -6,674 -6,487 -5,833 -4,750 27.44%
NP 13,234 11,247 10,241 7,133 7,830 8,157 6,372 62.85%
-
NP to SH 13,291 11,329 10,340 7,275 8,013 8,326 6,531 60.65%
-
Tax Rate 34.05% 35.45% 36.50% 48.34% 45.31% 41.69% 42.71% -
Total Cost 214,173 203,459 201,138 196,433 189,344 184,570 158,562 22.21%
-
Net Worth 246,252 240,439 239,109 232,629 234,931 228,071 200,138 14.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 246,252 240,439 239,109 232,629 234,931 228,071 200,138 14.83%
NOSH 651,805 645,820 650,816 636,470 650,238 641,730 574,285 8.81%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.82% 5.24% 4.84% 3.50% 3.97% 4.23% 3.86% -
ROE 5.40% 4.71% 4.32% 3.13% 3.41% 3.65% 3.26% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.89 33.25 32.48 31.98 30.32 30.03 28.72 13.86%
EPS 2.04 1.75 1.59 1.14 1.23 1.30 1.14 47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3778 0.3723 0.3674 0.3655 0.3613 0.3554 0.3485 5.53%
Adjusted Per Share Value based on latest NOSH - 636,470
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.92 18.81 18.52 17.83 17.27 16.88 14.45 23.88%
EPS 1.16 0.99 0.91 0.64 0.70 0.73 0.57 60.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2157 0.2106 0.2095 0.2038 0.2058 0.1998 0.1753 14.84%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.89 0.895 0.965 1.01 1.10 1.04 0.72 -
P/RPS 2.55 2.69 2.97 3.16 3.63 3.46 2.51 1.06%
P/EPS 43.65 51.02 60.74 88.36 89.26 80.16 63.31 -21.97%
EY 2.29 1.96 1.65 1.13 1.12 1.25 1.58 28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.40 2.63 2.76 3.04 2.93 2.07 9.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.83 0.825 0.905 1.00 0.945 1.12 0.85 -
P/RPS 2.38 2.48 2.79 3.13 3.12 3.73 2.96 -13.54%
P/EPS 40.70 47.03 56.96 87.49 76.68 86.32 74.74 -33.33%
EY 2.46 2.13 1.76 1.14 1.30 1.16 1.34 49.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.22 2.46 2.74 2.62 3.15 2.44 -6.67%

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