[GHLSYS] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 27.48%
YoY- 73.6%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 211,379 203,566 197,174 192,727 164,934 132,002 103,512 60.74%
PBT 16,128 13,807 14,317 13,990 11,122 5,829 4,930 119.89%
Tax -5,887 -6,674 -6,487 -5,833 -4,750 116 1,260 -
NP 10,241 7,133 7,830 8,157 6,372 5,945 6,190 39.75%
-
NP to SH 10,340 7,275 8,013 8,326 6,531 6,064 6,267 39.50%
-
Tax Rate 36.50% 48.34% 45.31% 41.69% 42.71% -1.99% -25.56% -
Total Cost 201,138 196,433 189,344 184,570 158,562 126,057 97,322 62.03%
-
Net Worth 239,109 232,629 234,931 228,071 200,138 166,974 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 239,109 232,629 234,931 228,071 200,138 166,974 0 -
NOSH 650,816 636,470 650,238 641,730 574,285 423,255 422,777 33.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.84% 3.50% 3.97% 4.23% 3.86% 4.50% 5.98% -
ROE 4.32% 3.13% 3.41% 3.65% 3.26% 3.63% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.48 31.98 30.32 30.03 28.72 31.19 24.48 20.68%
EPS 1.59 1.14 1.23 1.30 1.14 1.43 1.48 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3674 0.3655 0.3613 0.3554 0.3485 0.3945 0.00 -
Adjusted Per Share Value based on latest NOSH - 641,730
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.52 17.83 17.27 16.88 14.45 11.56 9.07 60.74%
EPS 0.91 0.64 0.70 0.73 0.57 0.53 0.55 39.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.2038 0.2058 0.1998 0.1753 0.1463 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.965 1.01 1.10 1.04 0.72 1.26 0.92 -
P/RPS 2.97 3.16 3.63 3.46 2.51 4.04 3.76 -14.51%
P/EPS 60.74 88.36 89.26 80.16 63.31 87.95 62.06 -1.41%
EY 1.65 1.13 1.12 1.25 1.58 1.14 1.61 1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.76 3.04 2.93 2.07 3.19 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 28/05/15 25/02/15 26/11/14 20/08/14 -
Price 0.905 1.00 0.945 1.12 0.85 0.74 0.935 -
P/RPS 2.79 3.13 3.12 3.73 2.96 2.37 3.82 -18.85%
P/EPS 56.96 87.49 76.68 86.32 74.74 51.65 63.08 -6.55%
EY 1.76 1.14 1.30 1.16 1.34 1.94 1.59 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.74 2.62 3.15 2.44 1.88 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