[GHLSYS] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
02-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 27.1%
YoY- 132.21%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 340,611 278,353 259,286 235,714 203,566 132,002 65,034 31.76%
PBT 40,941 33,726 25,432 23,937 13,807 5,829 4,999 41.95%
Tax -13,933 -11,313 -5,394 -7,040 -6,674 116 1,280 -
NP 27,008 22,413 20,038 16,897 7,133 5,945 6,279 27.51%
-
NP to SH 27,956 22,353 20,034 16,893 7,275 6,064 6,338 28.04%
-
Tax Rate 34.03% 33.54% 21.21% 29.41% 48.34% -1.99% -25.61% -
Total Cost 313,603 255,940 239,248 218,817 196,433 126,057 58,755 32.18%
-
Net Worth 445,552 397,013 269,265 250,398 232,629 166,974 52,563 42.76%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 3,266 - - - - -
Div Payout % - - 16.31% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 445,552 397,013 269,265 250,398 232,629 166,974 52,563 42.76%
NOSH 749,209 737,984 659,444 650,555 636,470 423,255 171,440 27.84%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.93% 8.05% 7.73% 7.17% 3.50% 4.50% 9.65% -
ROE 6.27% 5.63% 7.44% 6.75% 3.13% 3.63% 12.06% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 45.46 37.76 39.40 36.23 31.98 31.19 37.93 3.06%
EPS 3.73 3.03 3.04 2.60 1.14 1.43 3.70 0.13%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5947 0.5385 0.4092 0.3849 0.3655 0.3945 0.3066 11.66%
Adjusted Per Share Value based on latest NOSH - 650,555
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 29.84 24.38 22.71 20.65 17.83 11.56 5.70 31.75%
EPS 2.45 1.96 1.76 1.48 0.64 0.53 0.56 27.87%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.3903 0.3478 0.2359 0.2194 0.2038 0.1463 0.046 42.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.47 1.64 1.60 0.815 1.01 1.26 0.42 -
P/RPS 3.23 4.34 4.06 2.25 3.16 4.04 1.11 19.47%
P/EPS 39.40 54.09 52.55 31.39 88.36 87.95 11.36 23.02%
EY 2.54 1.85 1.90 3.19 1.13 1.14 8.80 -18.69%
DY 0.00 0.00 0.31 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 3.05 3.91 2.12 2.76 3.19 1.37 10.31%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 22/11/18 28/11/17 02/12/16 25/11/15 26/11/14 18/11/13 -
Price 1.33 1.61 1.49 0.81 1.00 0.74 0.825 -
P/RPS 2.93 4.26 3.78 2.24 3.13 2.37 2.17 5.12%
P/EPS 35.64 53.10 48.94 31.19 87.49 51.65 22.32 8.10%
EY 2.81 1.88 2.04 3.21 1.14 1.94 4.48 -7.47%
DY 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.99 3.64 2.10 2.74 1.88 2.69 -3.00%

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