[GHLSYS] YoY TTM 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- 30.67%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 256,347 227,407 197,174 103,512 62,390 52,522 68,247 24.65%
PBT 25,092 20,066 14,317 4,930 3,906 -15,946 -11,346 -
Tax -5,405 -6,832 -6,487 1,260 1,272 -5,932 300 -
NP 19,687 13,234 7,830 6,190 5,178 -21,878 -11,046 -
-
NP to SH 19,653 13,291 8,013 6,267 5,221 -21,878 -11,046 -
-
Tax Rate 21.54% 34.05% 45.31% -25.56% -32.57% - - -
Total Cost 236,660 214,173 189,344 97,322 57,212 74,400 79,293 19.97%
-
Net Worth 264,814 246,252 234,931 0 44,786 39,053 61,634 27.47%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 3,266 - - - - - - -
Div Payout % 16.62% - - - - - - -
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 264,814 246,252 234,931 0 44,786 39,053 61,634 27.47%
NOSH 659,444 651,805 650,238 422,777 145,648 144,642 144,444 28.76%
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 7.68% 5.82% 3.97% 5.98% 8.30% -41.65% -16.19% -
ROE 7.42% 5.40% 3.41% 0.00% 11.66% -56.02% -17.92% -
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 39.00 34.89 30.32 24.48 42.84 36.31 47.25 -3.14%
EPS 2.99 2.04 1.23 1.48 3.58 -15.13 -7.65 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4029 0.3778 0.3613 0.00 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 22.46 19.92 17.27 9.07 5.47 4.60 5.98 24.65%
EPS 1.72 1.16 0.70 0.55 0.46 -1.92 -0.97 -
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.2157 0.2058 0.00 0.0392 0.0342 0.054 27.47%
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 3.85 2.55 3.63 3.76 0.74 0.96 0.85 28.59%
P/EPS 50.17 43.65 89.26 62.06 8.79 -2.31 -5.23 -
EY 1.99 2.29 1.12 1.61 11.38 -43.22 -19.12 -
DY 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 2.36 3.04 0.00 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 4.49 2.38 3.12 3.82 1.03 0.99 0.87 31.42%
P/EPS 58.53 40.70 76.68 63.08 12.27 -2.38 -5.36 -
EY 1.71 2.46 1.30 1.59 8.15 -42.02 -18.65 -
DY 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 2.20 2.62 0.00 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