[GHLSYS] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.76%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 254,308 256,347 227,407 197,174 103,512 62,390 52,522 30.05%
PBT 27,114 25,092 20,066 14,317 4,930 3,906 -15,946 -
Tax -5,944 -5,405 -6,832 -6,487 1,260 1,272 -5,932 0.03%
NP 21,170 19,687 13,234 7,830 6,190 5,178 -21,878 -
-
NP to SH 21,114 19,653 13,291 8,013 6,267 5,221 -21,878 -
-
Tax Rate 21.92% 21.54% 34.05% 45.31% -25.56% -32.57% - -
Total Cost 233,138 236,660 214,173 189,344 97,322 57,212 74,400 20.95%
-
Net Worth 378,946 264,814 246,252 234,931 0 44,786 39,053 46.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 3,266 - - - - - -
Div Payout % - 16.62% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 378,946 264,814 246,252 234,931 0 44,786 39,053 46.01%
NOSH 737,889 659,444 651,805 650,238 422,777 145,648 144,642 31.18%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.32% 7.68% 5.82% 3.97% 5.98% 8.30% -41.65% -
ROE 5.57% 7.42% 5.40% 3.41% 0.00% 11.66% -56.02% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.01 39.00 34.89 30.32 24.48 42.84 36.31 -0.60%
EPS 2.91 2.99 2.04 1.23 1.48 3.58 -15.13 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5217 0.4029 0.3778 0.3613 0.00 0.3075 0.27 11.59%
Adjusted Per Share Value based on latest NOSH - 650,238
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.28 22.46 19.92 17.27 9.07 5.47 4.60 30.05%
EPS 1.85 1.72 1.16 0.70 0.55 0.46 -1.92 -
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.232 0.2157 0.2058 0.00 0.0392 0.0342 46.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.64 1.50 0.89 1.10 0.92 0.315 0.35 -
P/RPS 4.68 3.85 2.55 3.63 3.76 0.74 0.96 30.19%
P/EPS 56.42 50.17 43.65 89.26 62.06 8.79 -2.31 -
EY 1.77 1.99 2.29 1.12 1.61 11.38 -43.22 -
DY 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.72 2.36 3.04 0.00 1.02 1.30 15.82%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 29/08/17 25/08/16 27/08/15 20/08/14 23/08/13 17/08/12 -
Price 1.61 1.75 0.83 0.945 0.935 0.44 0.36 -
P/RPS 4.60 4.49 2.38 3.12 3.82 1.03 0.99 29.16%
P/EPS 55.39 58.53 40.70 76.68 63.08 12.27 -2.38 -
EY 1.81 1.71 2.46 1.30 1.59 8.15 -42.02 -
DY 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 4.34 2.20 2.62 0.00 1.43 1.33 15.07%

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