[GHLSYS] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 42.13%
YoY- 58.32%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 235,714 227,407 214,706 211,379 203,566 197,174 192,727 14.32%
PBT 23,937 20,066 17,423 16,128 13,807 14,317 13,990 42.91%
Tax -7,040 -6,832 -6,176 -5,887 -6,674 -6,487 -5,833 13.31%
NP 16,897 13,234 11,247 10,241 7,133 7,830 8,157 62.28%
-
NP to SH 16,893 13,291 11,329 10,340 7,275 8,013 8,326 60.06%
-
Tax Rate 29.41% 34.05% 35.45% 36.50% 48.34% 45.31% 41.69% -
Total Cost 218,817 214,173 203,459 201,138 196,433 189,344 184,570 11.98%
-
Net Worth 250,398 246,252 240,439 239,109 232,629 234,931 228,071 6.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 250,398 246,252 240,439 239,109 232,629 234,931 228,071 6.40%
NOSH 650,555 651,805 645,820 650,816 636,470 650,238 641,730 0.91%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.17% 5.82% 5.24% 4.84% 3.50% 3.97% 4.23% -
ROE 6.75% 5.40% 4.71% 4.32% 3.13% 3.41% 3.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.23 34.89 33.25 32.48 31.98 30.32 30.03 13.29%
EPS 2.60 2.04 1.75 1.59 1.14 1.23 1.30 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3849 0.3778 0.3723 0.3674 0.3655 0.3613 0.3554 5.44%
Adjusted Per Share Value based on latest NOSH - 650,816
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.65 19.92 18.81 18.52 17.83 17.27 16.88 14.34%
EPS 1.48 1.16 0.99 0.91 0.64 0.70 0.73 59.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2194 0.2157 0.2106 0.2095 0.2038 0.2058 0.1998 6.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.815 0.89 0.895 0.965 1.01 1.10 1.04 -
P/RPS 2.25 2.55 2.69 2.97 3.16 3.63 3.46 -24.88%
P/EPS 31.39 43.65 51.02 60.74 88.36 89.26 80.16 -46.38%
EY 3.19 2.29 1.96 1.65 1.13 1.12 1.25 86.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.36 2.40 2.63 2.76 3.04 2.93 -19.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 28/05/15 -
Price 0.81 0.83 0.825 0.905 1.00 0.945 1.12 -
P/RPS 2.24 2.38 2.48 2.79 3.13 3.12 3.73 -28.75%
P/EPS 31.19 40.70 47.03 56.96 87.49 76.68 86.32 -49.17%
EY 3.21 2.46 2.13 1.76 1.14 1.30 1.16 96.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.20 2.22 2.46 2.74 2.62 3.15 -23.62%

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