[GHLSYS] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 9.56%
YoY- 36.07%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 245,923 235,714 227,407 214,706 211,379 203,566 197,174 15.79%
PBT 24,774 23,937 20,066 17,423 16,128 13,807 14,317 43.89%
Tax -6,624 -7,040 -6,832 -6,176 -5,887 -6,674 -6,487 1.39%
NP 18,150 16,897 13,234 11,247 10,241 7,133 7,830 74.70%
-
NP to SH 18,115 16,893 13,291 11,329 10,340 7,275 8,013 71.82%
-
Tax Rate 26.74% 29.41% 34.05% 35.45% 36.50% 48.34% 45.31% -
Total Cost 227,773 218,817 214,173 203,459 201,138 196,433 189,344 13.04%
-
Net Worth 259,167 250,398 246,252 240,439 239,109 232,629 234,931 6.73%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 259,167 250,398 246,252 240,439 239,109 232,629 234,931 6.73%
NOSH 653,309 650,555 651,805 645,820 650,816 636,470 650,238 0.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.38% 7.17% 5.82% 5.24% 4.84% 3.50% 3.97% -
ROE 6.99% 6.75% 5.40% 4.71% 4.32% 3.13% 3.41% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.64 36.23 34.89 33.25 32.48 31.98 30.32 15.43%
EPS 2.77 2.60 2.04 1.75 1.59 1.14 1.23 71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3849 0.3778 0.3723 0.3674 0.3655 0.3613 6.39%
Adjusted Per Share Value based on latest NOSH - 645,820
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.54 20.65 19.92 18.81 18.52 17.83 17.27 15.79%
EPS 1.59 1.48 1.16 0.99 0.91 0.64 0.70 72.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.2194 0.2157 0.2106 0.2095 0.2038 0.2058 6.72%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.90 0.815 0.89 0.895 0.965 1.01 1.10 -
P/RPS 2.39 2.25 2.55 2.69 2.97 3.16 3.63 -24.22%
P/EPS 32.46 31.39 43.65 51.02 60.74 88.36 89.26 -48.89%
EY 3.08 3.19 2.29 1.96 1.65 1.13 1.12 95.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.12 2.36 2.40 2.63 2.76 3.04 -17.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 -
Price 1.11 0.81 0.83 0.825 0.905 1.00 0.945 -
P/RPS 2.95 2.24 2.38 2.48 2.79 3.13 3.12 -3.64%
P/EPS 40.03 31.19 40.70 47.03 56.96 87.49 76.68 -35.03%
EY 2.50 3.21 2.46 2.13 1.76 1.14 1.30 54.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.10 2.20 2.22 2.46 2.74 2.62 4.50%

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