[GHLSYS] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.01%
YoY- 403.57%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 370,208 360,166 353,202 358,664 346,476 334,417 329,370 8.11%
PBT 31,400 40,684 38,514 41,400 35,956 19,668 14,277 69.20%
Tax -10,656 -12,541 -12,557 -13,544 -12,396 -12,660 -12,784 -11.44%
NP 20,744 28,143 25,957 27,856 23,560 7,008 1,493 478.87%
-
NP to SH 20,736 28,159 25,984 27,898 23,640 13,527 10,065 61.98%
-
Tax Rate 33.94% 30.83% 32.60% 32.71% 34.48% 64.37% 89.54% -
Total Cost 349,464 332,023 327,245 330,808 322,916 327,409 327,877 4.34%
-
Net Worth 513,332 508,880 500,433 496,761 488,508 419,664 475,029 5.31%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 513,332 508,880 500,433 496,761 488,508 419,664 475,029 5.31%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 761,000 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.60% 7.81% 7.35% 7.77% 6.80% 2.10% 0.45% -
ROE 4.04% 5.53% 5.19% 5.62% 4.84% 3.22% 2.12% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.43 31.55 30.94 31.44 30.38 33.61 43.41 -17.68%
EPS 1.80 2.47 2.28 2.44 2.08 1.68 1.35 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4497 0.4458 0.4384 0.4355 0.4283 0.4218 0.6261 -19.81%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.43 31.55 30.94 31.42 30.35 29.30 28.85 8.11%
EPS 1.80 2.47 2.28 2.44 2.07 1.19 0.88 61.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4497 0.4458 0.4384 0.4352 0.428 0.3676 0.4161 5.31%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.52 1.74 1.87 1.80 1.73 1.90 2.02 -
P/RPS 4.69 5.51 6.04 5.72 5.70 5.65 4.65 0.57%
P/EPS 83.67 70.54 82.15 73.60 83.47 139.75 152.27 -32.93%
EY 1.20 1.42 1.22 1.36 1.20 0.72 0.66 49.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.90 4.27 4.13 4.04 4.50 3.23 3.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 22/02/22 25/11/21 25/08/21 25/05/21 23/02/21 19/11/20 -
Price 1.52 1.45 1.88 1.99 1.79 1.80 1.79 -
P/RPS 4.69 4.60 6.08 6.33 5.89 5.36 4.12 9.03%
P/EPS 83.67 58.78 82.59 81.37 86.36 132.39 134.93 -27.30%
EY 1.20 1.70 1.21 1.23 1.16 0.76 0.74 38.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.25 4.29 4.57 4.18 4.27 2.86 11.79%

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