[GHLSYS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.31%
YoY- 54.14%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 238,357 205,912 154,400 67,964 51,994 62,542 55,772 27.36%
PBT 24,762 14,349 10,769 7,370 4,480 2,180 -3,818 -
Tax -6,413 -4,873 -2,309 49 369 -1,161 -4 241.72%
NP 18,349 9,476 8,460 7,420 4,849 1,018 -3,822 -
-
NP to SH 18,272 9,534 8,541 7,474 4,849 1,018 -3,822 -
-
Tax Rate 25.90% 33.96% 21.44% -0.66% -8.24% 53.26% - -
Total Cost 220,008 196,436 145,940 60,544 47,145 61,524 59,594 24.29%
-
Net Worth 249,984 235,467 150,426 48,829 38,967 60,271 74,883 22.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 249,984 235,467 150,426 48,829 38,967 60,271 74,883 22.22%
NOSH 649,478 644,234 381,309 159,261 144,325 141,481 148,549 27.84%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.70% 4.60% 5.48% 10.92% 9.33% 1.63% -6.85% -
ROE 7.31% 4.05% 5.68% 15.31% 12.44% 1.69% -5.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.70 31.96 40.49 42.67 36.03 44.21 37.54 -0.37%
EPS 2.81 1.48 2.24 4.69 3.36 0.72 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3849 0.3655 0.3945 0.3066 0.27 0.426 0.5041 -4.39%
Adjusted Per Share Value based on latest NOSH - 171,440
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.88 18.04 13.53 5.95 4.55 5.48 4.89 27.34%
EPS 1.60 0.84 0.75 0.65 0.42 0.09 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2063 0.1318 0.0428 0.0341 0.0528 0.0656 22.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.815 1.01 1.26 0.42 0.39 0.35 0.22 -
P/RPS 2.22 3.16 3.11 0.98 1.08 0.79 0.59 24.68%
P/EPS 28.97 68.24 56.25 8.95 11.61 48.61 -8.55 -
EY 3.45 1.47 1.78 11.17 8.62 2.06 -11.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.76 3.19 1.37 1.44 0.82 0.44 29.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 02/12/16 25/11/15 26/11/14 18/11/13 19/11/12 10/11/11 29/11/10 -
Price 0.81 1.00 0.74 0.825 0.34 0.35 0.41 -
P/RPS 2.21 3.13 1.83 1.93 0.94 0.79 1.09 12.49%
P/EPS 28.79 67.57 33.04 17.58 10.12 48.61 -15.93 -
EY 3.47 1.48 3.03 5.69 9.88 2.06 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.74 1.88 2.69 1.26 0.82 0.81 17.19%

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