[GHLSYS] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -5.13%
YoY- 5.42%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 358,664 310,384 344,866 254,950 257,504 236,656 204,600 9.79%
PBT 41,400 -12,796 38,544 27,838 25,110 24,474 16,598 16.43%
Tax -13,544 -8,920 -12,718 -5,550 -3,968 -6,406 -4,516 20.06%
NP 27,856 -21,716 25,826 22,288 21,142 18,068 12,082 14.92%
-
NP to SH 27,898 -9,190 27,024 22,260 21,116 18,040 12,138 14.86%
-
Tax Rate 32.71% - 33.00% 19.94% 15.80% 26.17% 27.21% -
Total Cost 330,808 332,100 319,040 232,662 236,362 218,588 192,518 9.43%
-
Net Worth 496,761 448,974 430,147 378,946 264,814 245,162 230,813 13.61%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 496,761 448,974 430,147 378,946 264,814 245,162 230,813 13.61%
NOSH 1,141,500 759,270 749,189 737,889 659,444 648,920 638,842 10.14%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.77% -7.00% 7.49% 8.74% 8.21% 7.63% 5.91% -
ROE 5.62% -2.05% 6.28% 5.87% 7.97% 7.36% 5.26% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 31.44 41.78 46.48 35.10 39.18 36.47 32.03 -0.30%
EPS 2.44 -1.24 3.66 3.32 3.22 2.78 1.90 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4355 0.6043 0.5797 0.5217 0.4029 0.3778 0.3613 3.15%
Adjusted Per Share Value based on latest NOSH - 737,889
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 31.42 27.19 30.21 22.33 22.56 20.73 17.92 9.80%
EPS 2.44 -0.81 2.37 1.95 1.85 1.58 1.06 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4352 0.3933 0.3768 0.332 0.232 0.2148 0.2022 13.61%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.80 1.90 1.51 1.64 1.50 0.89 1.10 -
P/RPS 5.72 4.55 3.25 4.67 3.83 2.44 3.43 8.88%
P/EPS 73.60 -153.61 41.46 53.51 46.69 32.01 57.89 4.07%
EY 1.36 -0.65 2.41 1.87 2.14 3.12 1.73 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 3.14 2.60 3.14 3.72 2.36 3.04 5.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 29/08/19 23/08/18 29/08/17 25/08/16 27/08/15 -
Price 1.99 1.97 1.27 1.61 1.75 0.83 0.945 -
P/RPS 6.33 4.72 2.73 4.59 4.47 2.28 2.95 13.55%
P/EPS 81.37 -159.26 34.87 52.54 54.47 29.86 49.74 8.54%
EY 1.23 -0.63 2.87 1.90 1.84 3.35 2.01 -7.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 3.26 2.19 3.09 4.34 2.20 2.62 9.70%

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