[GHLSYS] QoQ TTM Result on 31-Dec-2014 [#4]

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 7.7%
YoY- 24.09%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 203,566 197,174 192,727 164,934 132,002 103,512 74,466 95.38%
PBT 13,807 14,317 13,990 11,122 5,829 4,930 2,824 187.78%
Tax -6,674 -6,487 -5,833 -4,750 116 1,260 1,878 -
NP 7,133 7,830 8,157 6,372 5,945 6,190 4,702 31.99%
-
NP to SH 7,275 8,013 8,326 6,531 6,064 6,267 4,796 31.98%
-
Tax Rate 48.34% 45.31% 41.69% 42.71% -1.99% -25.56% -66.50% -
Total Cost 196,433 189,344 184,570 158,562 126,057 97,322 69,764 99.27%
-
Net Worth 232,629 234,931 228,071 200,138 166,974 0 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 232,629 234,931 228,071 200,138 166,974 0 0 -
NOSH 636,470 650,238 641,730 574,285 423,255 422,777 241,093 90.89%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.50% 3.97% 4.23% 3.86% 4.50% 5.98% 6.31% -
ROE 3.13% 3.41% 3.65% 3.26% 3.63% 0.00% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.98 30.32 30.03 28.72 31.19 24.48 30.89 2.33%
EPS 1.14 1.23 1.30 1.14 1.43 1.48 1.99 -31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3655 0.3613 0.3554 0.3485 0.3945 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 574,285
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.83 17.27 16.88 14.45 11.56 9.07 6.52 95.43%
EPS 0.64 0.70 0.73 0.57 0.53 0.55 0.42 32.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2038 0.2058 0.1998 0.1753 0.1463 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.01 1.10 1.04 0.72 1.26 0.92 0.87 -
P/RPS 3.16 3.63 3.46 2.51 4.04 3.76 2.82 7.87%
P/EPS 88.36 89.26 80.16 63.31 87.95 62.06 43.73 59.75%
EY 1.13 1.12 1.25 1.58 1.14 1.61 2.29 -37.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 3.04 2.93 2.07 3.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 25/02/15 26/11/14 20/08/14 28/05/14 -
Price 1.00 0.945 1.12 0.85 0.74 0.935 0.845 -
P/RPS 3.13 3.12 3.73 2.96 2.37 3.82 2.74 9.26%
P/EPS 87.49 76.68 86.32 74.74 51.65 63.08 42.48 61.80%
EY 1.14 1.30 1.16 1.34 1.94 1.59 2.35 -38.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.62 3.15 2.44 1.88 0.00 0.00 -

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