[GHLSYS] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.86%
YoY- 158.15%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 442,825 396,294 353,202 329,370 346,856 286,530 256,173 9.54%
PBT 40,206 36,224 38,514 14,277 40,133 40,298 25,638 7.78%
Tax -13,950 -11,620 -12,557 -12,784 -13,614 -17,010 -4,772 19.56%
NP 26,256 24,604 25,957 1,493 26,518 23,288 20,866 3.90%
-
NP to SH 26,274 24,594 25,984 10,065 27,796 23,246 20,832 3.94%
-
Tax Rate 34.70% 32.08% 32.60% 89.54% 33.92% 42.21% 18.61% -
Total Cost 416,569 371,690 327,245 327,877 320,337 263,242 235,306 9.98%
-
Net Worth 534,108 525,090 500,433 475,029 445,552 397,013 269,265 12.08%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 38,050 - - - - - -
Div Payout % - 154.71% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 534,108 525,090 500,433 475,029 445,552 397,013 269,265 12.08%
NOSH 1,141,500 1,141,500 1,141,500 761,000 749,209 737,984 659,444 9.57%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.93% 6.21% 7.35% 0.45% 7.65% 8.13% 8.15% -
ROE 4.92% 4.68% 5.19% 2.12% 6.24% 5.86% 7.74% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.79 34.72 30.94 43.41 46.30 38.86 38.93 -0.05%
EPS 2.31 2.16 2.28 1.35 3.75 3.36 3.17 -5.13%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4679 0.46 0.4384 0.6261 0.5947 0.5385 0.4092 2.25%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.79 34.72 30.94 28.85 30.39 25.10 22.44 9.54%
EPS 2.31 2.16 2.28 0.88 2.44 2.04 1.82 4.05%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4679 0.46 0.4384 0.4161 0.3903 0.3478 0.2359 12.08%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.805 0.77 1.87 2.02 1.47 1.64 1.60 -
P/RPS 2.08 2.22 6.04 4.65 3.18 4.22 4.11 -10.72%
P/EPS 34.97 35.74 82.15 152.27 39.62 52.01 50.54 -5.95%
EY 2.86 2.80 1.22 0.66 2.52 1.92 1.98 6.31%
DY 0.00 4.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.67 4.27 3.23 2.47 3.05 3.91 -12.78%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 25/11/21 19/11/20 28/11/19 22/11/18 28/11/17 -
Price 0.75 0.765 1.88 1.79 1.33 1.61 1.49 -
P/RPS 1.93 2.20 6.08 4.12 2.87 4.14 3.83 -10.78%
P/EPS 32.58 35.51 82.59 134.93 35.85 51.06 47.07 -5.94%
EY 3.07 2.82 1.21 0.74 2.79 1.96 2.12 6.36%
DY 0.00 4.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.66 4.29 2.86 2.24 2.99 3.64 -12.79%

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