[GHLSYS] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 54.29%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 297,221 264,902 247,028 260,142 214,898 192,130 178,768 8.83%
PBT 27,168 28,886 10,708 30,100 30,224 19,229 18,572 6.54%
Tax -8,715 -9,418 -9,588 -10,211 -12,758 -3,579 -4,810 10.40%
NP 18,453 19,468 1,120 19,889 17,466 15,650 13,762 5.00%
-
NP to SH 18,446 19,488 7,549 20,847 17,435 15,624 13,704 5.07%
-
Tax Rate 32.08% 32.60% 89.54% 33.92% 42.21% 18.61% 25.90% -
Total Cost 278,768 245,434 245,908 240,253 197,432 176,480 165,006 9.12%
-
Net Worth 525,090 500,433 475,029 445,552 397,013 269,265 249,984 13.16%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 28,537 - - - - - - -
Div Payout % 154.71% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 525,090 500,433 475,029 445,552 397,013 269,265 249,984 13.16%
NOSH 1,141,500 1,141,500 761,000 749,209 737,984 659,444 649,478 9.84%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.21% 7.35% 0.45% 7.65% 8.13% 8.15% 7.70% -
ROE 3.51% 3.89% 1.59% 4.68% 4.39% 5.80% 5.48% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 26.04 23.21 32.56 34.72 29.15 29.20 27.52 -0.91%
EPS 1.62 1.71 1.01 2.81 2.52 2.38 2.11 -4.30%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4384 0.6261 0.5947 0.5385 0.4092 0.3849 3.01%
Adjusted Per Share Value based on latest NOSH - 749,209
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 26.04 23.21 21.64 22.79 18.83 16.83 15.66 8.84%
EPS 1.62 1.71 0.66 1.83 1.53 1.37 1.20 5.12%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4384 0.4161 0.3903 0.3478 0.2359 0.219 13.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.77 1.87 2.02 1.47 1.64 1.60 0.815 -
P/RPS 2.96 8.06 6.20 4.23 5.63 5.48 2.96 0.00%
P/EPS 47.65 109.53 203.02 52.83 69.35 67.39 38.63 3.55%
EY 2.10 0.91 0.49 1.89 1.44 1.48 2.59 -3.43%
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 4.27 3.23 2.47 3.05 3.91 2.12 -3.89%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 25/11/21 19/11/20 28/11/19 22/11/18 28/11/17 02/12/16 -
Price 0.765 1.88 1.79 1.33 1.61 1.49 0.81 -
P/RPS 2.94 8.10 5.50 3.83 5.52 5.10 2.94 0.00%
P/EPS 47.34 110.12 179.90 47.80 68.08 62.75 38.39 3.55%
EY 2.11 0.91 0.56 2.09 1.47 1.59 2.60 -3.41%
DY 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 4.29 2.86 2.24 2.99 3.64 2.10 -3.84%

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