[GHLSYS] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 19.76%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 85,570 91,836 87,709 87,424 63,379 60,440 52,133 8.60%
PBT 8,186 17,106 10,828 13,286 6,674 6,334 2,463 22.13%
Tax -2,646 -5,128 -3,851 -6,964 -1,595 -1,606 -1,398 11.20%
NP 5,540 11,978 6,977 6,322 5,079 4,728 1,065 31.59%
-
NP to SH 5,539 12,143 7,336 6,304 5,065 4,684 1,082 31.24%
-
Tax Rate 32.32% 29.98% 35.57% 52.42% 23.90% 25.36% 56.76% -
Total Cost 80,030 79,858 80,732 81,102 58,300 55,712 51,068 7.76%
-
Net Worth 500,433 475,029 445,552 397,013 269,265 250,398 232,629 13.60%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 500,433 475,029 445,552 397,013 269,265 250,398 232,629 13.60%
NOSH 1,141,500 761,000 749,209 737,984 659,444 650,555 636,470 10.21%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.47% 13.04% 7.95% 7.23% 8.01% 7.82% 2.04% -
ROE 1.11% 2.56% 1.65% 1.59% 1.88% 1.87% 0.47% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.50 12.10 11.71 11.86 9.63 9.29 8.19 -1.45%
EPS 0.49 1.60 0.98 0.86 0.77 0.72 0.17 19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.6261 0.5947 0.5385 0.4092 0.3849 0.3655 3.07%
Adjusted Per Share Value based on latest NOSH - 737,984
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.50 8.05 7.68 7.66 5.55 5.29 4.57 8.59%
EPS 0.49 1.06 0.64 0.55 0.44 0.41 0.09 32.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4161 0.3903 0.3478 0.2359 0.2194 0.2038 13.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.87 2.02 1.47 1.64 1.60 0.815 1.01 -
P/RPS 24.95 16.69 12.56 13.83 16.61 8.77 12.33 12.45%
P/EPS 385.38 126.21 150.13 191.80 207.87 113.19 594.12 -6.95%
EY 0.26 0.79 0.67 0.52 0.48 0.88 0.17 7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.23 2.47 3.05 3.91 2.12 2.76 7.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 19/11/20 28/11/19 22/11/18 28/11/17 02/12/16 25/11/15 -
Price 1.88 1.79 1.33 1.61 1.49 0.81 1.00 -
P/RPS 25.08 14.79 11.36 13.58 15.47 8.72 12.21 12.73%
P/EPS 387.44 111.84 135.83 188.29 193.58 112.50 588.24 -6.71%
EY 0.26 0.89 0.74 0.53 0.52 0.89 0.17 7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 2.86 2.24 2.99 3.64 2.10 2.74 7.75%

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