[GHLSYS] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 2.54%
YoY- 13.4%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 278,353 254,308 247,335 255,585 259,286 256,347 258,045 5.17%
PBT 33,726 27,114 26,782 25,750 25,432 25,092 25,756 19.67%
Tax -11,313 -5,944 -5,651 -5,153 -5,394 -5,405 -6,600 43.17%
NP 22,413 21,170 21,131 20,597 20,038 19,687 19,156 11.02%
-
NP to SH 22,353 21,114 21,082 20,542 20,034 19,653 19,114 10.98%
-
Tax Rate 33.54% 21.92% 21.10% 20.01% 21.21% 21.54% 25.63% -
Total Cost 255,940 233,138 226,204 234,988 239,248 236,660 238,889 4.69%
-
Net Worth 397,013 378,946 275,759 274,003 269,265 264,814 264,393 31.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - 3,266 3,266 - -
Div Payout % - - - - 16.31% 16.62% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 397,013 378,946 275,759 274,003 269,265 264,814 264,393 31.09%
NOSH 737,984 737,889 659,444 659,444 659,444 659,444 657,530 7.99%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.05% 8.32% 8.54% 8.06% 7.73% 7.68% 7.42% -
ROE 5.63% 5.57% 7.65% 7.50% 7.44% 7.42% 7.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.76 35.01 37.55 38.84 39.40 39.00 39.24 -2.52%
EPS 3.03 2.91 3.20 3.12 3.04 2.99 2.91 2.72%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.5385 0.5217 0.4186 0.4164 0.4092 0.4029 0.4021 21.47%
Adjusted Per Share Value based on latest NOSH - 659,444
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.38 22.28 21.67 22.39 22.71 22.46 22.61 5.14%
EPS 1.96 1.85 1.85 1.80 1.76 1.72 1.67 11.25%
DPS 0.00 0.00 0.00 0.00 0.29 0.29 0.00 -
NAPS 0.3478 0.332 0.2416 0.24 0.2359 0.232 0.2316 31.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.64 1.64 1.15 1.52 1.60 1.50 1.10 -
P/RPS 4.34 4.68 3.06 3.91 4.06 3.85 2.80 33.89%
P/EPS 54.09 56.42 35.93 48.69 52.55 50.17 37.84 26.86%
EY 1.85 1.77 2.78 2.05 1.90 1.99 2.64 -21.08%
DY 0.00 0.00 0.00 0.00 0.31 0.33 0.00 -
P/NAPS 3.05 3.14 2.75 3.65 3.91 3.72 2.74 7.40%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 30/05/18 21/02/18 28/11/17 29/08/17 26/05/17 -
Price 1.61 1.61 1.44 1.44 1.49 1.75 1.44 -
P/RPS 4.26 4.60 3.84 3.71 3.78 4.49 3.67 10.43%
P/EPS 53.10 55.39 45.00 46.13 48.94 58.53 49.54 4.73%
EY 1.88 1.81 2.22 2.17 2.04 1.71 2.02 -4.67%
DY 0.00 0.00 0.00 0.00 0.34 0.29 0.00 -
P/NAPS 2.99 3.09 3.44 3.46 3.64 4.34 3.58 -11.30%

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