[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.9%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 204,600 210,208 164,933 154,400 140,120 99,036 64,031 117.40%
PBT 16,598 17,660 11,121 10,769 10,208 6,188 3,280 195.62%
Tax -4,516 -4,360 -4,750 -2,309 -1,042 -28 1,885 -
NP 12,082 13,300 6,371 8,460 9,166 6,160 5,165 76.49%
-
NP to SH 12,138 13,348 6,529 8,541 9,174 6,172 5,264 74.80%
-
Tax Rate 27.21% 24.69% 42.71% 21.44% 10.21% 0.45% -57.47% -
Total Cost 192,518 196,908 158,562 145,940 130,954 92,876 58,866 120.80%
-
Net Worth 230,813 228,071 149,840 150,426 130,864 91,736 51,621 172.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 230,813 228,071 149,840 150,426 130,864 91,736 51,621 172.15%
NOSH 638,842 641,730 430,822 381,309 337,279 241,093 169,806 142.48%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.91% 6.33% 3.86% 5.48% 6.54% 6.22% 8.07% -
ROE 5.26% 5.85% 4.36% 5.68% 7.01% 6.73% 10.20% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.03 32.76 38.28 40.49 41.54 41.08 37.71 -10.33%
EPS 1.90 2.08 1.19 2.24 2.72 2.56 3.10 -27.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3613 0.3554 0.3478 0.3945 0.388 0.3805 0.304 12.23%
Adjusted Per Share Value based on latest NOSH - 423,255
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.92 18.42 14.45 13.53 12.28 8.68 5.61 117.35%
EPS 1.06 1.17 0.57 0.75 0.80 0.54 0.46 74.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2022 0.1998 0.1313 0.1318 0.1146 0.0804 0.0452 172.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.10 1.04 0.72 1.26 0.92 0.87 0.71 -
P/RPS 3.43 3.17 1.88 3.11 2.21 2.12 1.88 49.47%
P/EPS 57.89 50.00 47.51 56.25 33.82 33.98 22.90 85.88%
EY 1.73 2.00 2.10 1.78 2.96 2.94 4.37 -46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.93 2.07 3.19 2.37 2.29 2.34 19.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 26/11/14 20/08/14 28/05/14 20/02/14 -
Price 0.945 1.12 0.85 0.74 0.935 0.845 0.805 -
P/RPS 2.95 3.42 2.22 1.83 2.25 2.06 2.13 24.32%
P/EPS 49.74 53.85 56.09 33.04 34.38 33.01 25.97 54.40%
EY 2.01 1.86 1.78 3.03 2.91 3.03 3.85 -35.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.15 2.44 1.88 2.41 2.22 2.65 -0.75%

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