[GHLSYS] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -17.52%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 422,017 366,098 335,938 346,324 322,155 247,335 258,045 8.53%
PBT 43,042 39,545 25,346 33,205 39,304 26,782 25,756 8.93%
Tax -13,393 -12,107 -13,532 -11,220 -14,472 -5,651 -6,600 12.51%
NP 29,649 27,438 11,814 21,985 24,832 21,131 19,156 7.54%
-
NP to SH 29,638 27,432 18,121 23,693 25,022 21,082 19,114 7.58%
-
Tax Rate 31.12% 30.62% 53.39% 33.79% 36.82% 21.10% 25.63% -
Total Cost 392,368 338,660 324,124 324,339 297,323 226,204 238,889 8.61%
-
Net Worth 520,067 513,332 488,508 436,351 408,773 275,759 264,393 11.92%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 28,537 - - - - - - -
Div Payout % 96.29% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 520,067 513,332 488,508 436,351 408,773 275,759 264,393 11.92%
NOSH 1,141,500 1,141,500 1,141,500 749,209 738,014 659,444 657,530 9.62%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 7.03% 7.49% 3.52% 6.35% 7.71% 8.54% 7.42% -
ROE 5.70% 5.34% 3.71% 5.43% 6.12% 7.65% 7.23% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 36.97 32.07 29.45 46.69 43.65 37.55 39.24 -0.98%
EPS 2.60 2.40 1.59 3.19 3.39 3.20 2.91 -1.85%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4556 0.4497 0.4283 0.5883 0.5539 0.4186 0.4021 2.10%
Adjusted Per Share Value based on latest NOSH - 749,209
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 36.97 32.07 29.43 30.34 28.22 21.67 22.61 8.53%
EPS 2.60 2.40 1.59 2.08 2.19 1.85 1.67 7.65%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4556 0.4497 0.428 0.3823 0.3581 0.2416 0.2316 11.93%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.86 1.52 1.73 1.70 1.70 1.15 1.10 -
P/RPS 2.33 4.74 5.87 3.64 3.89 3.06 2.80 -3.01%
P/EPS 33.12 63.25 108.89 53.22 50.14 35.93 37.84 -2.19%
EY 3.02 1.58 0.92 1.88 1.99 2.78 2.64 2.26%
DY 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 3.38 4.04 2.89 3.07 2.75 2.74 -5.99%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 26/05/22 25/05/21 27/05/20 30/05/19 30/05/18 26/05/17 -
Price 0.785 1.52 1.79 1.95 1.43 1.44 1.44 -
P/RPS 2.12 4.74 6.08 4.18 3.28 3.84 3.67 -8.73%
P/EPS 30.23 63.25 112.67 61.05 42.18 45.00 49.54 -7.89%
EY 3.31 1.58 0.89 1.64 2.37 2.22 2.02 8.57%
DY 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 3.38 4.18 3.31 2.58 3.44 3.58 -11.49%

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