[GHLSYS] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 74.76%
YoY- 349.77%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 490,340 415,860 370,208 346,476 340,392 346,148 239,004 12.71%
PBT 28,428 37,848 31,400 35,956 13,244 35,928 30,896 -1.37%
Tax -9,632 -11,196 -10,656 -12,396 -8,908 -11,452 -7,412 4.45%
NP 18,796 26,652 20,744 23,560 4,336 24,476 23,484 -3.63%
-
NP to SH 18,856 26,680 20,736 23,640 5,256 25,384 23,464 -3.57%
-
Tax Rate 33.88% 29.58% 33.94% 34.48% 67.26% 31.87% 23.99% -
Total Cost 471,544 389,208 349,464 322,916 336,056 321,672 215,520 13.92%
-
Net Worth 526,574 520,067 513,332 488,508 436,351 408,773 275,759 11.37%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 526,574 520,067 513,332 488,508 436,351 408,773 275,759 11.37%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 749,209 738,014 659,444 9.56%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.83% 6.41% 5.60% 6.80% 1.27% 7.07% 9.83% -
ROE 3.58% 5.13% 4.04% 4.84% 1.20% 6.21% 8.51% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 42.96 36.43 32.43 30.38 45.89 46.90 36.28 2.85%
EPS 1.64 2.32 1.80 2.08 0.72 3.44 3.56 -12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4613 0.4556 0.4497 0.4283 0.5883 0.5539 0.4186 1.63%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 42.96 36.43 32.43 30.35 29.82 30.32 20.94 12.71%
EPS 1.64 2.32 1.80 2.07 0.46 2.22 2.06 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4613 0.4556 0.4497 0.428 0.3823 0.3581 0.2416 11.37%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.64 0.86 1.52 1.73 1.70 1.70 1.15 -
P/RPS 1.49 2.36 4.69 5.70 3.70 3.62 3.17 -11.81%
P/EPS 38.74 36.79 83.67 83.47 239.90 49.42 32.29 3.07%
EY 2.58 2.72 1.20 1.20 0.42 2.02 3.10 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.89 3.38 4.04 2.89 3.07 2.75 -10.73%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 31/05/23 26/05/22 25/05/21 27/05/20 30/05/19 30/05/18 -
Price 1.05 0.785 1.52 1.79 1.95 1.43 1.44 -
P/RPS 2.44 2.15 4.69 5.89 4.25 3.05 3.97 -7.78%
P/EPS 63.56 33.59 83.67 86.36 275.18 41.57 40.43 7.82%
EY 1.57 2.98 1.20 1.16 0.36 2.41 2.47 -7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.72 3.38 4.18 3.31 2.58 3.44 -6.61%

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