[GHLSYS] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -2.58%
YoY- 51.38%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 410,604 392,485 374,606 366,098 360,165 352,290 358,556 9.43%
PBT 41,430 38,966 36,545 39,545 40,684 37,846 46,766 -7.73%
Tax -13,258 -11,838 -10,988 -12,107 -12,542 -12,491 -14,973 -7.76%
NP 28,172 27,128 25,557 27,438 28,142 25,355 31,793 -7.72%
-
NP to SH 28,152 27,117 25,547 27,432 28,158 25,464 32,068 -8.29%
-
Tax Rate 32.00% 30.38% 30.07% 30.62% 30.83% 33.00% 32.02% -
Total Cost 382,432 365,357 349,049 338,660 332,023 326,935 326,763 11.02%
-
Net Worth 510,821 525,090 518,811 513,332 508,880 500,433 496,761 1.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 28,537 28,537 - - - - - -
Div Payout % 101.37% 105.24% - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 510,821 525,090 518,811 513,332 508,880 500,433 496,761 1.87%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.86% 6.91% 6.82% 7.49% 7.81% 7.20% 8.87% -
ROE 5.51% 5.16% 4.92% 5.34% 5.53% 5.09% 6.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.97 34.38 32.82 32.07 31.55 30.86 31.43 9.38%
EPS 2.47 2.38 2.24 2.40 2.47 2.23 2.81 -8.21%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.46 0.4545 0.4497 0.4458 0.4384 0.4355 1.82%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.97 34.38 32.82 32.07 31.55 30.86 31.41 9.43%
EPS 2.47 2.38 2.24 2.40 2.47 2.23 2.81 -8.21%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.46 0.4545 0.4497 0.4458 0.4384 0.4352 1.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.86 0.77 1.21 1.52 1.74 1.87 1.80 -
P/RPS 2.39 2.24 3.69 4.74 5.51 6.06 5.73 -44.08%
P/EPS 34.87 32.41 54.07 63.25 70.54 83.83 64.03 -33.23%
EY 2.87 3.09 1.85 1.58 1.42 1.19 1.56 49.97%
DY 2.91 3.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.67 2.66 3.38 3.90 4.27 4.13 -39.90%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 25/08/22 26/05/22 22/02/22 25/11/21 25/08/21 -
Price 0.905 0.765 1.19 1.52 1.45 1.88 1.99 -
P/RPS 2.52 2.22 3.63 4.74 4.60 6.09 6.33 -45.79%
P/EPS 36.70 32.20 53.17 63.25 58.78 84.28 70.78 -35.38%
EY 2.73 3.11 1.88 1.58 1.70 1.19 1.41 55.15%
DY 2.76 3.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.66 2.62 3.38 3.25 4.29 4.57 -41.88%

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