[GHLSYS] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1.34%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 329,370 346,856 286,530 256,173 238,357 205,912 154,400 13.44%
PBT 14,277 40,133 40,298 25,638 24,762 14,349 10,769 4.80%
Tax -12,784 -13,614 -17,010 -4,772 -6,413 -4,873 -2,309 32.97%
NP 1,493 26,518 23,288 20,866 18,349 9,476 8,460 -25.08%
-
NP to SH 10,065 27,796 23,246 20,832 18,272 9,534 8,541 2.77%
-
Tax Rate 89.54% 33.92% 42.21% 18.61% 25.90% 33.96% 21.44% -
Total Cost 327,877 320,337 263,242 235,306 220,008 196,436 145,940 14.42%
-
Net Worth 475,029 445,552 397,013 269,265 249,984 235,467 150,426 21.10%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 475,029 445,552 397,013 269,265 249,984 235,467 150,426 21.10%
NOSH 761,000 749,209 737,984 659,444 649,478 644,234 381,309 12.19%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.45% 7.65% 8.13% 8.15% 7.70% 4.60% 5.48% -
ROE 2.12% 6.24% 5.86% 7.74% 7.31% 4.05% 5.68% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.41 46.30 38.86 38.93 36.70 31.96 40.49 1.16%
EPS 1.35 3.75 3.36 3.17 2.81 1.48 2.24 -8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6261 0.5947 0.5385 0.4092 0.3849 0.3655 0.3945 7.99%
Adjusted Per Share Value based on latest NOSH - 659,444
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 28.85 30.39 25.10 22.44 20.88 18.04 13.53 13.43%
EPS 0.88 2.44 2.04 1.82 1.60 0.84 0.75 2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4161 0.3903 0.3478 0.2359 0.219 0.2063 0.1318 21.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.02 1.47 1.64 1.60 0.815 1.01 1.26 -
P/RPS 4.65 3.18 4.22 4.11 2.22 3.16 3.11 6.92%
P/EPS 152.27 39.62 52.01 50.54 28.97 68.24 56.25 18.03%
EY 0.66 2.52 1.92 1.98 3.45 1.47 1.78 -15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.47 3.05 3.91 2.12 2.76 3.19 0.20%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 28/11/19 22/11/18 28/11/17 02/12/16 25/11/15 26/11/14 -
Price 1.79 1.33 1.61 1.49 0.81 1.00 0.74 -
P/RPS 4.12 2.87 4.14 3.83 2.21 3.13 1.83 14.46%
P/EPS 134.93 35.85 51.06 47.07 28.79 67.57 33.04 26.40%
EY 0.74 2.79 1.96 2.12 3.47 1.48 3.03 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.24 2.99 3.64 2.10 2.74 1.88 7.23%

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