[GHLSYS] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 197.28%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 128,752 118,328 102,300 70,060 33,722 24,389 28,805 28.31%
PBT 12,555 12,237 8,299 5,104 3,454 2,379 837 56.97%
Tax -1,984 -3,203 -2,258 -521 104 352 -181 48.98%
NP 10,571 9,034 6,041 4,583 3,558 2,731 656 58.86%
-
NP to SH 10,558 9,020 6,069 4,587 3,583 2,731 656 58.82%
-
Tax Rate 15.80% 26.17% 27.21% 10.21% -3.01% -14.80% 21.62% -
Total Cost 118,181 109,294 96,259 65,477 30,164 21,658 28,149 26.98%
-
Net Worth 264,814 245,162 230,813 130,864 44,787 39,014 60,851 27.74%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 264,814 245,162 230,813 130,864 44,787 39,014 60,851 27.74%
NOSH 659,444 648,920 638,842 337,279 145,650 144,497 142,608 29.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.21% 7.63% 5.91% 6.54% 10.55% 11.20% 2.28% -
ROE 3.99% 3.68% 2.63% 3.51% 8.00% 7.00% 1.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.59 18.23 16.01 20.77 23.15 16.88 20.20 -0.50%
EPS 1.61 1.39 0.95 1.36 2.46 1.89 0.46 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4029 0.3778 0.3613 0.388 0.3075 0.27 0.4267 -0.95%
Adjusted Per Share Value based on latest NOSH - 422,777
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.28 10.37 8.96 6.14 2.95 2.14 2.52 28.34%
EPS 0.92 0.79 0.53 0.40 0.31 0.24 0.06 57.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.2148 0.2022 0.1146 0.0392 0.0342 0.0533 27.75%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.50 0.89 1.10 0.92 0.315 0.35 0.40 -
P/RPS 7.66 4.88 6.87 4.43 1.36 2.07 1.98 25.26%
P/EPS 93.38 64.03 115.79 67.65 12.80 18.52 86.96 1.19%
EY 1.07 1.56 0.86 1.48 7.81 5.40 1.15 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 2.36 3.04 2.37 1.02 1.30 0.94 25.74%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 27/08/15 20/08/14 23/08/13 17/08/12 29/07/11 -
Price 1.75 0.83 0.945 0.935 0.44 0.36 0.41 -
P/RPS 8.93 4.55 5.90 4.50 1.90 2.13 2.03 27.97%
P/EPS 108.94 59.71 99.47 68.75 17.89 19.05 89.13 3.39%
EY 0.92 1.67 1.01 1.45 5.59 5.25 1.12 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 2.20 2.62 2.41 1.43 1.33 0.96 28.55%

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