[GHLSYS] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.87%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 340,326 322,155 295,369 278,353 254,308 247,335 255,585 21.09%
PBT 43,399 39,304 38,046 33,726 27,114 26,782 25,750 41.75%
Tax -17,046 -14,472 -13,462 -11,313 -5,944 -5,651 -5,153 122.49%
NP 26,353 24,832 24,584 22,413 21,170 21,131 20,597 17.90%
-
NP to SH 26,924 25,022 24,542 22,353 21,114 21,082 20,542 19.82%
-
Tax Rate 39.28% 36.82% 35.38% 33.54% 21.92% 21.10% 20.01% -
Total Cost 313,973 297,323 270,785 255,940 233,138 226,204 234,988 21.37%
-
Net Worth 430,147 408,773 401,610 397,013 378,946 275,759 274,003 35.18%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 430,147 408,773 401,610 397,013 378,946 275,759 274,003 35.18%
NOSH 749,189 738,014 737,984 737,984 737,889 659,444 659,444 8.90%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.74% 7.71% 8.32% 8.05% 8.32% 8.54% 8.06% -
ROE 6.26% 6.12% 6.11% 5.63% 5.57% 7.65% 7.50% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.86 43.65 40.06 37.76 35.01 37.55 38.84 11.74%
EPS 3.63 3.39 3.33 3.03 2.91 3.20 3.12 10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.5539 0.5447 0.5385 0.5217 0.4186 0.4164 24.75%
Adjusted Per Share Value based on latest NOSH - 737,984
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.81 28.22 25.88 24.38 22.28 21.67 22.39 21.08%
EPS 2.36 2.19 2.15 1.96 1.85 1.85 1.80 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3768 0.3581 0.3518 0.3478 0.332 0.2416 0.24 35.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.51 1.70 1.58 1.64 1.64 1.15 1.52 -
P/RPS 3.29 3.89 3.94 4.34 4.68 3.06 3.91 -10.90%
P/EPS 41.62 50.14 47.47 54.09 56.42 35.93 48.69 -9.95%
EY 2.40 1.99 2.11 1.85 1.77 2.78 2.05 11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.07 2.90 3.05 3.14 2.75 3.65 -20.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 22/11/18 23/08/18 30/05/18 21/02/18 -
Price 1.27 1.43 1.70 1.61 1.61 1.44 1.44 -
P/RPS 2.77 3.28 4.24 4.26 4.60 3.84 3.71 -17.74%
P/EPS 35.00 42.18 51.07 53.10 55.39 45.00 46.13 -16.85%
EY 2.86 2.37 1.96 1.88 1.81 2.22 2.17 20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.58 3.12 2.99 3.09 3.44 3.46 -26.34%

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