[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.43%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 344,866 346,148 295,369 286,530 254,950 239,004 255,584 22.17%
PBT 38,544 35,928 34,086 40,298 27,838 30,896 25,749 30.95%
Tax -12,718 -11,452 -9,501 -17,010 -5,550 -7,412 -5,152 82.95%
NP 25,826 24,476 24,585 23,288 22,288 23,484 20,597 16.32%
-
NP to SH 27,024 25,384 24,544 23,246 22,260 23,464 20,542 20.12%
-
Tax Rate 33.00% 31.87% 27.87% 42.21% 19.94% 23.99% 20.01% -
Total Cost 319,040 321,672 270,784 263,242 232,662 215,520 234,987 22.68%
-
Net Worth 430,147 408,773 401,610 397,013 378,946 275,759 274,003 35.18%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 430,147 408,773 401,610 397,013 378,946 275,759 274,003 35.18%
NOSH 749,189 738,014 737,984 737,984 737,889 659,444 659,444 8.90%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.49% 7.07% 8.32% 8.13% 8.74% 9.83% 8.06% -
ROE 6.28% 6.21% 6.11% 5.86% 5.87% 8.51% 7.50% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.48 46.90 40.06 38.86 35.10 36.28 38.84 12.75%
EPS 3.66 3.44 3.49 3.36 3.32 3.56 3.13 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.5539 0.5447 0.5385 0.5217 0.4186 0.4164 24.75%
Adjusted Per Share Value based on latest NOSH - 737,984
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 30.21 30.32 25.88 25.10 22.33 20.94 22.39 22.17%
EPS 2.37 2.22 2.15 2.04 1.95 2.06 1.80 20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3768 0.3581 0.3518 0.3478 0.332 0.2416 0.24 35.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.51 1.70 1.58 1.64 1.64 1.15 1.52 -
P/RPS 3.25 3.62 3.94 4.22 4.67 3.17 3.91 -11.62%
P/EPS 41.46 49.42 47.46 52.01 53.51 32.29 48.69 -10.18%
EY 2.41 2.02 2.11 1.92 1.87 3.10 2.05 11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.07 2.90 3.05 3.14 2.75 3.65 -20.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 22/11/18 23/08/18 30/05/18 21/02/18 -
Price 1.27 1.43 1.70 1.61 1.61 1.44 1.44 -
P/RPS 2.73 3.05 4.24 4.14 4.59 3.97 3.71 -18.53%
P/EPS 34.87 41.57 51.07 51.06 52.54 40.43 46.13 -17.06%
EY 2.87 2.41 1.96 1.96 1.90 2.47 2.17 20.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.58 3.12 2.99 3.09 3.44 3.46 -26.34%

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