[GHLSYS] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.43%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 353,202 329,370 346,856 286,530 256,173 238,357 205,912 9.40%
PBT 38,514 14,277 40,133 40,298 25,638 24,762 14,349 17.86%
Tax -12,557 -12,784 -13,614 -17,010 -4,772 -6,413 -4,873 17.07%
NP 25,957 1,493 26,518 23,288 20,866 18,349 9,476 18.26%
-
NP to SH 25,984 10,065 27,796 23,246 20,832 18,272 9,534 18.16%
-
Tax Rate 32.60% 89.54% 33.92% 42.21% 18.61% 25.90% 33.96% -
Total Cost 327,245 327,877 320,337 263,242 235,306 220,008 196,436 8.87%
-
Net Worth 500,433 475,029 445,552 397,013 269,265 249,984 235,467 13.37%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 500,433 475,029 445,552 397,013 269,265 249,984 235,467 13.37%
NOSH 1,141,500 761,000 749,209 737,984 659,444 649,478 644,234 9.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.35% 0.45% 7.65% 8.13% 8.15% 7.70% 4.60% -
ROE 5.19% 2.12% 6.24% 5.86% 7.74% 7.31% 4.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.94 43.41 46.30 38.86 38.93 36.70 31.96 -0.53%
EPS 2.28 1.35 3.75 3.36 3.17 2.81 1.48 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.6261 0.5947 0.5385 0.4092 0.3849 0.3655 3.07%
Adjusted Per Share Value based on latest NOSH - 737,984
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.94 28.85 30.39 25.10 22.44 20.88 18.04 9.39%
EPS 2.28 0.88 2.44 2.04 1.82 1.60 0.84 18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4161 0.3903 0.3478 0.2359 0.219 0.2063 13.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.87 2.02 1.47 1.64 1.60 0.815 1.01 -
P/RPS 6.04 4.65 3.18 4.22 4.11 2.22 3.16 11.39%
P/EPS 82.15 152.27 39.62 52.01 50.54 28.97 68.24 3.13%
EY 1.22 0.66 2.52 1.92 1.98 3.45 1.47 -3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.23 2.47 3.05 3.91 2.12 2.76 7.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 19/11/20 28/11/19 22/11/18 28/11/17 02/12/16 25/11/15 -
Price 1.88 1.79 1.33 1.61 1.49 0.81 1.00 -
P/RPS 6.08 4.12 2.87 4.14 3.83 2.21 3.13 11.69%
P/EPS 82.59 134.93 35.85 51.06 47.07 28.79 67.57 3.39%
EY 1.21 0.74 2.79 1.96 2.12 3.47 1.48 -3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 2.86 2.24 2.99 3.64 2.10 2.74 7.75%

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