[GHLSYS] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 194.73%
YoY- 2471.77%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 80,470 63,454 67,155 56,946 49,133 15,475 14,061 33.72%
PBT 10,841 6,521 6,203 5,366 3,045 -2,248 -529 -
Tax -3,723 -1,574 -1,815 -2,231 -3,018 1,848 1,243 -
NP 7,118 4,947 4,388 3,135 27 -400 714 46.67%
-
NP to SH 7,108 4,919 4,411 3,189 124 -343 732 46.03%
-
Tax Rate 34.34% 24.14% 29.26% 41.58% 99.11% - - -
Total Cost 73,352 58,507 62,767 53,811 49,106 15,875 13,347 32.82%
-
Net Worth 401,610 274,003 259,167 239,109 200,138 57,928 40,899 46.30%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 3,266 - - - - -
Div Payout % - - 74.05% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 401,610 274,003 259,167 239,109 200,138 57,928 40,899 46.30%
NOSH 737,984 659,444 654,724 650,816 574,285 190,555 143,962 31.29%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.85% 7.80% 6.53% 5.51% 0.05% -2.58% 5.08% -
ROE 1.77% 1.80% 1.70% 1.33% 0.06% -0.59% 1.79% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.91 9.64 10.28 8.75 8.56 8.12 9.77 1.85%
EPS 0.96 0.75 0.68 0.49 0.07 -0.18 0.50 11.47%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5447 0.4164 0.3967 0.3674 0.3485 0.304 0.2841 11.45%
Adjusted Per Share Value based on latest NOSH - 650,816
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.05 5.56 5.88 4.99 4.30 1.36 1.23 33.75%
EPS 0.62 0.43 0.39 0.28 0.01 -0.03 0.06 47.55%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.3518 0.24 0.227 0.2095 0.1753 0.0507 0.0358 46.32%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.58 1.52 0.90 0.965 0.72 0.71 0.27 -
P/RPS 14.48 15.76 8.76 11.03 8.42 8.74 2.76 31.80%
P/EPS 163.89 203.33 133.30 196.94 3,334.56 -394.44 53.10 20.65%
EY 0.61 0.49 0.75 0.51 0.03 -0.25 1.88 -17.09%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.65 2.27 2.63 2.07 2.34 0.95 20.43%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 21/02/18 20/02/17 25/02/16 25/02/15 20/02/14 21/02/13 -
Price 1.70 1.44 1.11 0.905 0.85 0.805 0.25 -
P/RPS 15.58 14.93 10.80 10.34 9.94 9.91 2.56 35.10%
P/EPS 176.34 192.63 164.40 184.69 3,936.64 -447.22 49.17 23.70%
EY 0.57 0.52 0.61 0.54 0.03 -0.22 2.03 -19.07%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.46 2.80 2.46 2.44 2.65 0.88 23.47%

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