[GHLSYS] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -0.85%
YoY- 75.22%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 347,764 295,369 255,584 245,923 211,380 164,933 64,031 32.56%
PBT 38,876 34,086 25,749 24,775 16,128 11,121 3,280 50.96%
Tax -11,857 -9,501 -5,152 -6,625 -5,886 -4,750 1,885 -
NP 27,019 24,585 20,597 18,150 10,242 6,371 5,165 31.73%
-
NP to SH 28,724 24,544 20,542 18,116 10,339 6,529 5,264 32.66%
-
Tax Rate 30.50% 27.87% 20.01% 26.74% 36.50% 42.71% -57.47% -
Total Cost 320,745 270,784 234,987 227,773 201,138 158,562 58,866 32.63%
-
Net Worth 448,595 401,610 274,003 259,167 235,934 149,840 51,621 43.36%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 3,266 - - - -
Div Payout % - - - 18.03% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 448,595 401,610 274,003 259,167 235,934 149,840 51,621 43.36%
NOSH 749,209 737,984 659,444 654,724 642,173 430,822 169,806 28.05%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.77% 8.32% 8.06% 7.38% 4.85% 3.86% 8.07% -
ROE 6.40% 6.11% 7.50% 6.99% 4.38% 4.36% 10.20% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.82 40.06 38.84 37.64 32.92 38.28 37.71 3.67%
EPS 3.87 3.49 3.13 2.79 1.61 1.19 3.10 3.76%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.6039 0.5447 0.4164 0.3967 0.3674 0.3478 0.304 12.11%
Adjusted Per Share Value based on latest NOSH - 654,724
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 30.25 25.69 22.23 21.39 18.38 14.35 5.57 32.56%
EPS 2.50 2.13 1.79 1.58 0.90 0.57 0.46 32.57%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.3902 0.3493 0.2383 0.2254 0.2052 0.1303 0.0449 43.36%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.35 1.58 1.52 0.90 0.965 0.72 0.71 -
P/RPS 2.88 3.94 3.91 2.39 2.93 1.88 1.88 7.36%
P/EPS 34.91 47.46 48.69 32.46 59.94 47.51 22.90 7.27%
EY 2.86 2.11 2.05 3.08 1.67 2.10 4.37 -6.81%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 2.24 2.90 3.65 2.27 2.63 2.07 2.34 -0.72%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 21/02/18 20/02/17 25/02/16 25/02/15 20/02/14 -
Price 1.67 1.70 1.44 1.11 0.905 0.85 0.805 -
P/RPS 3.57 4.24 3.71 2.95 2.75 2.22 2.13 8.98%
P/EPS 43.19 51.07 46.13 40.03 56.21 56.09 25.97 8.84%
EY 2.32 1.96 2.17 2.50 1.78 1.78 3.85 -8.09%
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 2.77 3.12 3.46 2.80 2.46 2.44 2.65 0.74%

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