[GHLSYS] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -9.21%
YoY- 19.97%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 278,353 259,286 235,714 203,566 132,002 65,034 49,027 33.54%
PBT 33,726 25,432 23,937 13,807 5,829 4,999 -15,763 -
Tax -11,313 -5,394 -7,040 -6,674 116 1,280 -5,317 13.40%
NP 22,413 20,038 16,897 7,133 5,945 6,279 -21,080 -
-
NP to SH 22,353 20,034 16,893 7,275 6,064 6,338 -21,080 -
-
Tax Rate 33.54% 21.21% 29.41% 48.34% -1.99% -25.61% - -
Total Cost 255,940 239,248 218,817 196,433 126,057 58,755 70,107 24.07%
-
Net Worth 397,013 269,265 250,398 232,629 166,974 52,563 38,828 47.29%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 3,266 - - - - - -
Div Payout % - 16.31% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 397,013 269,265 250,398 232,629 166,974 52,563 38,828 47.29%
NOSH 737,984 659,444 650,555 636,470 423,255 171,440 143,809 31.31%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.05% 7.73% 7.17% 3.50% 4.50% 9.65% -43.00% -
ROE 5.63% 7.44% 6.75% 3.13% 3.63% 12.06% -54.29% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.76 39.40 36.23 31.98 31.19 37.93 34.09 1.71%
EPS 3.03 3.04 2.60 1.14 1.43 3.70 -14.66 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.4092 0.3849 0.3655 0.3945 0.3066 0.27 12.18%
Adjusted Per Share Value based on latest NOSH - 636,470
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.38 22.71 20.65 17.83 11.56 5.70 4.29 33.56%
EPS 1.96 1.76 1.48 0.64 0.53 0.56 -1.85 -
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.2359 0.2194 0.2038 0.1463 0.046 0.034 47.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.64 1.60 0.815 1.01 1.26 0.42 0.39 -
P/RPS 4.34 4.06 2.25 3.16 4.04 1.11 1.14 24.94%
P/EPS 54.09 52.55 31.39 88.36 87.95 11.36 -2.66 -
EY 1.85 1.90 3.19 1.13 1.14 8.80 -37.59 -
DY 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.91 2.12 2.76 3.19 1.37 1.44 13.31%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 28/11/17 02/12/16 25/11/15 26/11/14 18/11/13 19/11/12 -
Price 1.61 1.49 0.81 1.00 0.74 0.825 0.34 -
P/RPS 4.26 3.78 2.24 3.13 2.37 2.17 1.00 27.30%
P/EPS 53.10 48.94 31.19 87.49 51.65 22.32 -2.32 -
EY 1.88 2.04 3.21 1.14 1.94 4.48 -43.11 -
DY 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 3.64 2.10 2.74 1.88 2.69 1.26 15.48%

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