[GHLSYS] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.58%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 360,166 334,417 347,764 295,369 255,584 245,923 211,380 9.27%
PBT 40,684 19,668 38,876 34,086 25,749 24,775 16,128 16.65%
Tax -12,541 -12,660 -11,857 -9,501 -5,152 -6,625 -5,886 13.42%
NP 28,143 7,008 27,019 24,585 20,597 18,150 10,242 18.33%
-
NP to SH 28,159 13,527 28,724 24,544 20,542 18,116 10,339 18.15%
-
Tax Rate 30.83% 64.37% 30.50% 27.87% 20.01% 26.74% 36.50% -
Total Cost 332,023 327,409 320,745 270,784 234,987 227,773 201,138 8.70%
-
Net Worth 508,880 419,664 448,595 401,610 274,003 259,167 235,934 13.65%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 3,266 - -
Div Payout % - - - - - 18.03% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 508,880 419,664 448,595 401,610 274,003 259,167 235,934 13.65%
NOSH 1,141,500 1,141,500 749,209 737,984 659,444 654,724 642,173 10.05%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.81% 2.10% 7.77% 8.32% 8.06% 7.38% 4.85% -
ROE 5.53% 3.22% 6.40% 6.11% 7.50% 6.99% 4.38% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 31.55 33.61 46.82 40.06 38.84 37.64 32.92 -0.70%
EPS 2.47 1.68 3.87 3.49 3.13 2.79 1.61 7.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.4458 0.4218 0.6039 0.5447 0.4164 0.3967 0.3674 3.27%
Adjusted Per Share Value based on latest NOSH - 737,984
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 31.55 29.30 30.47 25.88 22.39 21.54 18.52 9.27%
EPS 2.47 1.19 2.52 2.15 1.80 1.59 0.91 18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.4458 0.3676 0.393 0.3518 0.24 0.227 0.2067 13.65%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.74 1.90 1.35 1.58 1.52 0.90 0.965 -
P/RPS 5.51 5.65 2.88 3.94 3.91 2.39 2.93 11.08%
P/EPS 70.54 139.75 34.91 47.46 48.69 32.46 59.94 2.74%
EY 1.42 0.72 2.86 2.11 2.05 3.08 1.67 -2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 3.90 4.50 2.24 2.90 3.65 2.27 2.63 6.78%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 25/02/20 27/02/19 21/02/18 20/02/17 25/02/16 -
Price 1.45 1.80 1.67 1.70 1.44 1.11 0.905 -
P/RPS 4.60 5.36 3.57 4.24 3.71 2.95 2.75 8.94%
P/EPS 58.78 132.39 43.19 51.07 46.13 40.03 56.21 0.74%
EY 1.70 0.76 2.32 1.96 2.17 2.50 1.78 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 3.25 4.27 2.77 3.12 3.46 2.80 2.46 4.74%

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