[GHLSYS] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 48.64%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 257,504 236,656 204,600 140,120 67,444 48,778 57,610 28.31%
PBT 25,110 24,474 16,598 10,208 6,908 4,758 1,674 56.97%
Tax -3,968 -6,406 -4,516 -1,042 208 704 -362 48.98%
NP 21,142 18,068 12,082 9,166 7,116 5,462 1,312 58.86%
-
NP to SH 21,116 18,040 12,138 9,174 7,166 5,462 1,312 58.82%
-
Tax Rate 15.80% 26.17% 27.21% 10.21% -3.01% -14.80% 21.62% -
Total Cost 236,362 218,588 192,518 130,954 60,328 43,316 56,298 26.98%
-
Net Worth 264,814 245,162 230,813 130,864 44,787 39,014 60,851 27.74%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 264,814 245,162 230,813 130,864 44,787 39,014 60,851 27.74%
NOSH 659,444 648,920 638,842 337,279 145,650 144,497 142,608 29.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.21% 7.63% 5.91% 6.54% 10.55% 11.20% 2.28% -
ROE 7.97% 7.36% 5.26% 7.01% 16.00% 14.00% 2.16% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 39.18 36.47 32.03 41.54 46.31 33.76 40.40 -0.50%
EPS 3.22 2.78 1.90 2.72 4.92 3.78 0.92 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4029 0.3778 0.3613 0.388 0.3075 0.27 0.4267 -0.95%
Adjusted Per Share Value based on latest NOSH - 422,777
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 22.56 20.73 17.92 12.28 5.91 4.27 5.05 28.30%
EPS 1.85 1.58 1.06 0.80 0.63 0.48 0.11 59.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.2148 0.2022 0.1146 0.0392 0.0342 0.0533 27.75%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.50 0.89 1.10 0.92 0.315 0.35 0.40 -
P/RPS 3.83 2.44 3.43 2.21 0.68 1.04 0.99 25.26%
P/EPS 46.69 32.01 57.89 33.82 6.40 9.26 43.48 1.19%
EY 2.14 3.12 1.73 2.96 15.62 10.80 2.30 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 2.36 3.04 2.37 1.02 1.30 0.94 25.74%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 27/08/15 20/08/14 23/08/13 17/08/12 29/07/11 -
Price 1.75 0.83 0.945 0.935 0.44 0.36 0.41 -
P/RPS 4.47 2.28 2.95 2.25 0.95 1.07 1.01 28.10%
P/EPS 54.47 29.86 49.74 34.38 8.94 9.52 44.57 3.39%
EY 1.84 3.35 2.01 2.91 11.18 10.50 2.24 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 2.20 2.62 2.41 1.43 1.33 0.96 28.55%

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