[GHLSYS] YoY TTM 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- 42.13%
YoY- 58.32%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 295,369 255,585 245,923 211,379 164,934 67,174 53,058 33.11%
PBT 38,046 25,750 24,774 16,128 11,122 3,280 2,831 54.16%
Tax -13,462 -5,153 -6,624 -5,887 -4,750 1,885 1,520 -
NP 24,584 20,597 18,150 10,241 6,372 5,165 4,351 33.44%
-
NP to SH 24,542 20,542 18,115 10,340 6,531 5,263 4,369 33.31%
-
Tax Rate 35.38% 20.01% 26.74% 36.50% 42.71% -57.47% -53.69% -
Total Cost 270,785 234,988 227,773 201,138 158,562 62,009 48,707 33.08%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 737,984 659,444 653,309 650,816 574,285 190,555 143,962 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 8.32% 8.06% 7.38% 4.84% 3.86% 7.69% 8.20% -
ROE 6.11% 7.50% 6.99% 4.32% 3.26% 9.09% 10.68% -
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 40.06 38.84 37.64 32.48 28.72 35.25 36.86 1.39%
EPS 3.33 3.12 2.77 1.59 1.14 2.76 3.03 1.58%
DPS 0.00 0.00 0.00 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 25.88 22.39 21.54 18.52 14.45 5.88 4.65 33.10%
EPS 2.15 1.80 1.59 0.91 0.57 0.46 0.38 33.47%
DPS 0.00 0.00 0.00 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 3.94 3.91 2.39 2.97 2.51 2.01 0.73 32.42%
P/EPS 47.47 48.69 32.46 60.74 63.31 25.71 8.90 32.16%
EY 2.11 2.05 3.08 1.65 1.58 3.89 11.24 -24.32%
DY 0.00 0.00 0.00 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 4.24 3.71 2.95 2.79 2.96 2.28 0.68 35.64%
P/EPS 51.07 46.13 40.03 56.96 74.74 29.15 8.24 35.51%
EY 1.96 2.17 2.50 1.76 1.34 3.43 12.14 -26.19%
DY 0.00 0.00 0.00 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