[GHLSYS] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 2.75%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 410,604 360,165 334,417 347,763 295,369 255,585 245,923 8.91%
PBT 41,430 40,684 19,668 38,876 38,046 25,750 24,774 8.94%
Tax -13,258 -12,542 -12,660 -11,856 -13,462 -5,153 -6,624 12.25%
NP 28,172 28,142 7,008 27,020 24,584 20,597 18,150 7.59%
-
NP to SH 28,152 28,158 13,525 28,725 24,542 20,542 18,115 7.62%
-
Tax Rate 32.00% 30.83% 64.37% 30.50% 35.38% 20.01% 26.74% -
Total Cost 382,432 332,023 327,409 320,743 270,785 234,988 227,773 9.01%
-
Net Worth 510,821 508,880 419,664 448,595 401,610 274,003 259,167 11.96%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 28,537 - - - - - - -
Div Payout % 101.37% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 510,821 508,880 419,664 448,595 401,610 274,003 259,167 11.96%
NOSH 1,141,500 1,141,500 1,141,500 749,209 737,984 659,444 653,309 9.74%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.86% 7.81% 2.10% 7.77% 8.32% 8.06% 7.38% -
ROE 5.51% 5.53% 3.22% 6.40% 6.11% 7.50% 6.99% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 35.97 31.55 33.61 46.82 40.06 38.84 37.64 -0.75%
EPS 2.47 2.47 1.36 3.87 3.33 3.12 2.77 -1.89%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.4458 0.4218 0.6039 0.5447 0.4164 0.3967 2.02%
Adjusted Per Share Value based on latest NOSH - 749,209
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 35.97 31.55 29.30 30.47 25.88 22.39 21.54 8.91%
EPS 2.47 2.47 1.18 2.52 2.15 1.80 1.59 7.61%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.4458 0.3676 0.393 0.3518 0.24 0.227 11.97%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.86 1.74 1.90 1.35 1.58 1.52 0.90 -
P/RPS 2.39 5.51 5.65 2.88 3.94 3.91 2.39 0.00%
P/EPS 34.87 70.54 139.77 34.91 47.47 48.69 32.46 1.20%
EY 2.87 1.42 0.72 2.86 2.11 2.05 3.08 -1.16%
DY 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 3.90 4.50 2.24 2.90 3.65 2.27 -2.75%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 22/02/22 23/02/21 25/02/20 27/02/19 21/02/18 20/02/17 -
Price 0.905 1.45 1.80 1.67 1.70 1.44 1.11 -
P/RPS 2.52 4.60 5.36 3.57 4.24 3.71 2.95 -2.59%
P/EPS 36.70 58.78 132.41 43.19 51.07 46.13 40.03 -1.43%
EY 2.73 1.70 0.76 2.32 1.96 2.17 2.50 1.47%
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 3.25 4.27 2.77 3.12 3.46 2.80 -5.29%

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