[GHLSYS] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.07%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 254,950 257,504 236,656 204,600 140,120 67,444 48,778 31.71%
PBT 27,838 25,110 24,474 16,598 10,208 6,908 4,758 34.21%
Tax -5,550 -3,968 -6,406 -4,516 -1,042 208 704 -
NP 22,288 21,142 18,068 12,082 9,166 7,116 5,462 26.39%
-
NP to SH 22,260 21,116 18,040 12,138 9,174 7,166 5,462 26.37%
-
Tax Rate 19.94% 15.80% 26.17% 27.21% 10.21% -3.01% -14.80% -
Total Cost 232,662 236,362 218,588 192,518 130,954 60,328 43,316 32.31%
-
Net Worth 378,946 264,814 245,162 230,813 130,864 44,787 39,014 46.04%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 378,946 264,814 245,162 230,813 130,864 44,787 39,014 46.04%
NOSH 737,889 659,444 648,920 638,842 337,279 145,650 144,497 31.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.74% 8.21% 7.63% 5.91% 6.54% 10.55% 11.20% -
ROE 5.87% 7.97% 7.36% 5.26% 7.01% 16.00% 14.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.10 39.18 36.47 32.03 41.54 46.31 33.76 0.65%
EPS 3.32 3.22 2.78 1.90 2.72 4.92 3.78 -2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5217 0.4029 0.3778 0.3613 0.388 0.3075 0.27 11.59%
Adjusted Per Share Value based on latest NOSH - 650,238
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.33 22.56 20.73 17.92 12.28 5.91 4.27 31.73%
EPS 1.95 1.85 1.58 1.06 0.80 0.63 0.48 26.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.232 0.2148 0.2022 0.1146 0.0392 0.0342 46.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.64 1.50 0.89 1.10 0.92 0.315 0.35 -
P/RPS 4.67 3.83 2.44 3.43 2.21 0.68 1.04 28.42%
P/EPS 53.51 46.69 32.01 57.89 33.82 6.40 9.26 33.94%
EY 1.87 2.14 3.12 1.73 2.96 15.62 10.80 -25.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.72 2.36 3.04 2.37 1.02 1.30 15.82%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 29/08/17 25/08/16 27/08/15 20/08/14 23/08/13 17/08/12 -
Price 1.61 1.75 0.83 0.945 0.935 0.44 0.36 -
P/RPS 4.59 4.47 2.28 2.95 2.25 0.95 1.07 27.45%
P/EPS 52.54 54.47 29.86 49.74 34.38 8.94 9.52 32.91%
EY 1.90 1.84 3.35 2.01 2.91 11.18 10.50 -24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 4.34 2.20 2.62 2.41 1.43 1.33 15.07%

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