[GHLSYS] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 104.44%
YoY- 116.27%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 239,004 272,004 223,516 210,208 99,036 69,868 46,912 31.15%
PBT 30,896 26,768 22,840 17,660 6,188 8,012 4,828 36.23%
Tax -7,412 -5,420 -5,516 -4,360 -28 0 -384 63.74%
NP 23,484 21,348 17,324 13,300 6,160 8,012 4,444 31.96%
-
NP to SH 23,464 21,304 17,308 13,348 6,172 8,040 4,444 31.94%
-
Tax Rate 23.99% 20.25% 24.15% 24.69% 0.45% 0.00% 7.95% -
Total Cost 215,520 250,656 206,192 196,908 92,876 61,856 42,468 31.07%
-
Net Worth 275,759 264,393 240,439 228,071 91,736 43,972 37,514 39.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 275,759 264,393 240,439 228,071 91,736 43,972 37,514 39.41%
NOSH 659,444 657,530 645,820 641,730 241,093 145,652 144,285 28.80%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.83% 7.85% 7.75% 6.33% 6.22% 11.47% 9.47% -
ROE 8.51% 8.06% 7.20% 5.85% 6.73% 18.28% 11.85% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.28 41.37 34.61 32.76 41.08 47.97 32.51 1.84%
EPS 3.56 3.24 2.68 2.08 2.56 5.52 3.08 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4186 0.4021 0.3723 0.3554 0.3805 0.3019 0.26 8.25%
Adjusted Per Share Value based on latest NOSH - 641,730
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.94 23.83 19.58 18.42 8.68 6.12 4.11 31.16%
EPS 2.06 1.87 1.52 1.17 0.54 0.70 0.39 31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.2316 0.2106 0.1998 0.0804 0.0385 0.0329 39.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.15 1.10 0.895 1.04 0.87 0.285 0.44 -
P/RPS 3.17 2.66 2.59 3.17 2.12 0.59 1.35 15.28%
P/EPS 32.29 33.95 33.40 50.00 33.98 5.16 14.29 14.54%
EY 3.10 2.95 2.99 2.00 2.94 19.37 7.00 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.74 2.40 2.93 2.29 0.94 1.69 8.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 26/05/17 26/05/16 28/05/15 28/05/14 28/05/13 23/05/12 -
Price 1.44 1.44 0.825 1.12 0.845 0.28 0.38 -
P/RPS 3.97 3.48 2.38 3.42 2.06 0.58 1.17 22.57%
P/EPS 40.43 44.44 30.78 53.85 33.01 5.07 12.34 21.85%
EY 2.47 2.25 3.25 1.86 3.03 19.71 8.11 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.58 2.22 3.15 2.22 0.93 1.46 15.34%

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