[GHLSYS] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -20.59%
YoY- 65.08%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 374,606 366,098 360,165 352,290 358,556 335,938 334,417 7.88%
PBT 36,545 39,545 40,684 37,846 46,766 25,346 19,668 51.31%
Tax -10,988 -12,107 -12,542 -12,491 -14,973 -13,532 -12,660 -9.03%
NP 25,557 27,438 28,142 25,355 31,793 11,814 7,008 137.48%
-
NP to SH 25,547 27,432 28,158 25,464 32,068 18,121 13,525 52.98%
-
Tax Rate 30.07% 30.62% 30.83% 33.00% 32.02% 53.39% 64.37% -
Total Cost 349,049 338,660 332,023 326,935 326,763 324,124 327,409 4.37%
-
Net Worth 518,811 513,332 508,880 500,433 496,761 488,508 419,664 15.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,811 513,332 508,880 500,433 496,761 488,508 419,664 15.23%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.82% 7.49% 7.81% 7.20% 8.87% 3.52% 2.10% -
ROE 4.92% 5.34% 5.53% 5.09% 6.46% 3.71% 3.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.82 32.07 31.55 30.86 31.43 29.45 33.61 -1.57%
EPS 2.24 2.40 2.47 2.23 2.81 1.59 1.36 39.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4497 0.4458 0.4384 0.4355 0.4283 0.4218 5.11%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.82 32.07 31.55 30.86 31.41 29.43 29.30 7.87%
EPS 2.24 2.40 2.47 2.23 2.81 1.59 1.18 53.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4497 0.4458 0.4384 0.4352 0.428 0.3676 15.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.21 1.52 1.74 1.87 1.80 1.73 1.90 -
P/RPS 3.69 4.74 5.51 6.06 5.73 5.87 5.65 -24.78%
P/EPS 54.07 63.25 70.54 83.83 64.03 108.89 139.77 -47.00%
EY 1.85 1.58 1.42 1.19 1.56 0.92 0.72 87.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.38 3.90 4.27 4.13 4.04 4.50 -29.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 22/02/22 25/11/21 25/08/21 25/05/21 23/02/21 -
Price 1.19 1.52 1.45 1.88 1.99 1.79 1.80 -
P/RPS 3.63 4.74 4.60 6.09 6.33 6.08 5.36 -22.93%
P/EPS 53.17 63.25 58.78 84.28 70.78 112.67 132.41 -45.66%
EY 1.88 1.58 1.70 1.19 1.41 0.89 0.76 83.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.38 3.25 4.29 4.57 4.18 4.27 -27.85%

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