[GHLSYS] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -2.05%
YoY- 2.33%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 460,366 445,502 430,797 422,017 410,604 392,485 374,606 14.68%
PBT 40,163 44,417 45,063 43,042 41,430 38,966 36,545 6.47%
Tax -11,343 -15,006 -15,275 -13,393 -13,258 -11,838 -10,988 2.13%
NP 28,820 29,411 29,788 29,649 28,172 27,128 25,557 8.31%
-
NP to SH 28,808 29,412 29,790 29,638 28,152 27,117 25,547 8.31%
-
Tax Rate 28.24% 33.78% 33.90% 31.12% 32.00% 30.38% 30.07% -
Total Cost 431,546 416,091 401,009 392,368 382,432 365,357 349,049 15.14%
-
Net Worth 544,838 534,108 529,770 520,067 510,821 525,090 518,811 3.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 28,537 28,537 28,537 28,537 - -
Div Payout % - - 95.80% 96.29% 101.37% 105.24% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 544,838 534,108 529,770 520,067 510,821 525,090 518,811 3.30%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.26% 6.60% 6.91% 7.03% 6.86% 6.91% 6.82% -
ROE 5.29% 5.51% 5.62% 5.70% 5.51% 5.16% 4.92% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.33 39.03 37.74 36.97 35.97 34.38 32.82 14.68%
EPS 2.52 2.58 2.61 2.60 2.47 2.38 2.24 8.14%
DPS 0.00 0.00 2.50 2.50 2.50 2.50 0.00 -
NAPS 0.4773 0.4679 0.4641 0.4556 0.4475 0.46 0.4545 3.30%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.33 39.03 37.74 36.97 35.97 34.38 32.82 14.68%
EPS 2.52 2.58 2.61 2.60 2.47 2.38 2.24 8.14%
DPS 0.00 0.00 2.50 2.50 2.50 2.50 0.00 -
NAPS 0.4773 0.4679 0.4641 0.4556 0.4475 0.46 0.4545 3.30%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.695 0.805 0.77 0.86 0.86 0.77 1.21 -
P/RPS 1.72 2.06 2.04 2.33 2.39 2.24 3.69 -39.79%
P/EPS 27.54 31.24 29.51 33.12 34.87 32.41 54.07 -36.14%
EY 3.63 3.20 3.39 3.02 2.87 3.09 1.85 56.53%
DY 0.00 0.00 3.25 2.91 2.91 3.25 0.00 -
P/NAPS 1.46 1.72 1.66 1.89 1.92 1.67 2.66 -32.88%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 29/08/23 31/05/23 23/02/23 29/11/22 25/08/22 -
Price 0.655 0.75 0.715 0.785 0.905 0.765 1.19 -
P/RPS 1.62 1.92 1.89 2.12 2.52 2.22 3.63 -41.51%
P/EPS 25.95 29.11 27.40 30.23 36.70 32.20 53.17 -37.93%
EY 3.85 3.44 3.65 3.31 2.73 3.11 1.88 61.05%
DY 0.00 0.00 3.50 3.18 2.76 3.27 0.00 -
P/NAPS 1.37 1.60 1.54 1.72 2.02 1.66 2.62 -35.01%

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