[GHLSYS] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
02-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 27.1%
YoY- 132.21%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 256,347 258,045 245,923 235,714 227,407 214,706 211,379 13.73%
PBT 25,092 25,756 24,774 23,937 20,066 17,423 16,128 34.30%
Tax -5,405 -6,600 -6,624 -7,040 -6,832 -6,176 -5,887 -5.54%
NP 19,687 19,156 18,150 16,897 13,234 11,247 10,241 54.66%
-
NP to SH 19,653 19,114 18,115 16,893 13,291 11,329 10,340 53.50%
-
Tax Rate 21.54% 25.63% 26.74% 29.41% 34.05% 35.45% 36.50% -
Total Cost 236,660 238,889 227,773 218,817 214,173 203,459 201,138 11.46%
-
Net Worth 264,814 264,393 259,167 250,398 246,252 240,439 239,109 7.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 3,266 - - - - - - -
Div Payout % 16.62% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 264,814 264,393 259,167 250,398 246,252 240,439 239,109 7.05%
NOSH 659,444 657,530 653,309 650,555 651,805 645,820 650,816 0.88%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.68% 7.42% 7.38% 7.17% 5.82% 5.24% 4.84% -
ROE 7.42% 7.23% 6.99% 6.75% 5.40% 4.71% 4.32% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.00 39.24 37.64 36.23 34.89 33.25 32.48 12.98%
EPS 2.99 2.91 2.77 2.60 2.04 1.75 1.59 52.41%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4029 0.4021 0.3967 0.3849 0.3778 0.3723 0.3674 6.34%
Adjusted Per Share Value based on latest NOSH - 650,555
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.46 22.61 21.54 20.65 19.92 18.81 18.52 13.73%
EPS 1.72 1.67 1.59 1.48 1.16 0.99 0.91 52.93%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.2316 0.227 0.2194 0.2157 0.2106 0.2095 7.04%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.50 1.10 0.90 0.815 0.89 0.895 0.965 -
P/RPS 3.85 2.80 2.39 2.25 2.55 2.69 2.97 18.90%
P/EPS 50.17 37.84 32.46 31.39 43.65 51.02 60.74 -11.97%
EY 1.99 2.64 3.08 3.19 2.29 1.96 1.65 13.31%
DY 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 2.74 2.27 2.12 2.36 2.40 2.63 26.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 20/02/17 02/12/16 25/08/16 26/05/16 25/02/16 -
Price 1.75 1.44 1.11 0.81 0.83 0.825 0.905 -
P/RPS 4.49 3.67 2.95 2.24 2.38 2.48 2.79 37.36%
P/EPS 58.53 49.54 40.03 31.19 40.70 47.03 56.96 1.83%
EY 1.71 2.02 2.50 3.21 2.46 2.13 1.76 -1.90%
DY 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 3.58 2.80 2.10 2.20 2.22 2.46 46.05%

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