[GHLSYS] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 8.44%
YoY- 58.36%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 295,369 255,584 245,923 211,380 164,933 64,031 53,057 33.11%
PBT 34,086 25,749 24,775 16,128 11,121 3,280 2,832 51.35%
Tax -9,501 -5,152 -6,625 -5,886 -4,750 1,885 1,520 -
NP 24,585 20,597 18,150 10,242 6,371 5,165 4,352 33.43%
-
NP to SH 24,544 20,542 18,116 10,339 6,529 5,264 4,370 33.30%
-
Tax Rate 27.87% 20.01% 26.74% 36.50% 42.71% -57.47% -53.67% -
Total Cost 270,784 234,987 227,773 201,138 158,562 58,866 48,705 33.08%
-
Net Worth 401,610 274,003 259,167 235,934 149,840 51,621 41,129 46.17%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 3,266 - - - - -
Div Payout % - - 18.03% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 401,610 274,003 259,167 235,934 149,840 51,621 41,129 46.17%
NOSH 737,984 659,444 654,724 642,173 430,822 169,806 144,769 31.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.32% 8.06% 7.38% 4.85% 3.86% 8.07% 8.20% -
ROE 6.11% 7.50% 6.99% 4.38% 4.36% 10.20% 10.63% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.06 38.84 37.64 32.92 38.28 37.71 36.65 1.49%
EPS 3.49 3.13 2.79 1.61 1.19 3.10 3.01 2.49%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5447 0.4164 0.3967 0.3674 0.3478 0.304 0.2841 11.45%
Adjusted Per Share Value based on latest NOSH - 650,816
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 25.88 22.39 21.54 18.52 14.45 5.61 4.65 33.10%
EPS 2.15 1.80 1.59 0.91 0.57 0.46 0.38 33.47%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.3518 0.24 0.227 0.2067 0.1313 0.0452 0.036 46.19%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.58 1.52 0.90 0.965 0.72 0.71 0.27 -
P/RPS 3.94 3.91 2.39 2.93 1.88 1.88 0.74 32.12%
P/EPS 47.46 48.69 32.46 59.94 47.51 22.90 8.94 32.06%
EY 2.11 2.05 3.08 1.67 2.10 4.37 11.18 -24.25%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.65 2.27 2.63 2.07 2.34 0.95 20.43%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 21/02/18 20/02/17 25/02/16 25/02/15 20/02/14 21/02/13 -
Price 1.70 1.44 1.11 0.905 0.85 0.805 0.25 -
P/RPS 4.24 3.71 2.95 2.75 2.22 2.13 0.68 35.64%
P/EPS 51.07 46.13 40.03 56.21 56.09 25.97 8.28 35.40%
EY 1.96 2.17 2.50 1.78 1.78 3.85 12.07 -26.12%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.46 2.80 2.46 2.44 2.65 0.88 23.47%

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