[GHLSYS] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -21.45%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 286,530 256,173 238,357 205,912 154,400 67,964 51,994 32.88%
PBT 40,298 25,638 24,762 14,349 10,769 7,370 4,480 44.18%
Tax -17,010 -4,772 -6,413 -4,873 -2,309 49 369 -
NP 23,288 20,866 18,349 9,476 8,460 7,420 4,849 29.87%
-
NP to SH 23,246 20,832 18,272 9,534 8,541 7,474 4,849 29.83%
-
Tax Rate 42.21% 18.61% 25.90% 33.96% 21.44% -0.66% -8.24% -
Total Cost 263,242 235,306 220,008 196,436 145,940 60,544 47,145 33.17%
-
Net Worth 397,013 269,265 249,984 235,467 150,426 48,829 38,967 47.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 397,013 269,265 249,984 235,467 150,426 48,829 38,967 47.21%
NOSH 737,984 659,444 649,478 644,234 381,309 159,261 144,325 31.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.13% 8.15% 7.70% 4.60% 5.48% 10.92% 9.33% -
ROE 5.86% 7.74% 7.31% 4.05% 5.68% 15.31% 12.44% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.86 38.93 36.70 31.96 40.49 42.67 36.03 1.26%
EPS 3.36 3.17 2.81 1.48 2.24 4.69 3.36 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.4092 0.3849 0.3655 0.3945 0.3066 0.27 12.18%
Adjusted Per Share Value based on latest NOSH - 636,470
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.10 22.44 20.88 18.04 13.53 5.95 4.55 32.90%
EPS 2.04 1.82 1.60 0.84 0.75 0.65 0.42 30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.2359 0.219 0.2063 0.1318 0.0428 0.0341 47.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.64 1.60 0.815 1.01 1.26 0.42 0.39 -
P/RPS 4.22 4.11 2.22 3.16 3.11 0.98 1.08 25.48%
P/EPS 52.01 50.54 28.97 68.24 56.25 8.95 11.61 28.37%
EY 1.92 1.98 3.45 1.47 1.78 11.17 8.62 -22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.91 2.12 2.76 3.19 1.37 1.44 13.31%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 28/11/17 02/12/16 25/11/15 26/11/14 18/11/13 19/11/12 -
Price 1.61 1.49 0.81 1.00 0.74 0.825 0.34 -
P/RPS 4.14 3.83 2.21 3.13 1.83 1.93 0.94 28.01%
P/EPS 51.06 47.07 28.79 67.57 33.04 17.58 10.12 30.94%
EY 1.96 2.12 3.47 1.48 3.03 5.69 9.88 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 3.64 2.10 2.74 1.88 2.69 1.26 15.48%

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