[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 8.44%
YoY- 58.36%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 238,357 236,656 223,516 211,380 205,912 204,600 210,208 8.71%
PBT 24,762 24,474 22,840 16,128 14,349 16,598 17,660 25.19%
Tax -6,413 -6,406 -5,516 -5,886 -4,873 -4,516 -4,360 29.24%
NP 18,349 18,068 17,324 10,242 9,476 12,082 13,300 23.85%
-
NP to SH 18,272 18,040 17,308 10,339 9,534 12,138 13,348 23.21%
-
Tax Rate 25.90% 26.17% 24.15% 36.50% 33.96% 27.21% 24.69% -
Total Cost 220,008 218,588 206,192 201,138 196,436 192,518 196,908 7.65%
-
Net Worth 249,984 245,162 240,439 235,934 235,467 230,813 228,071 6.28%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 249,984 245,162 240,439 235,934 235,467 230,813 228,071 6.28%
NOSH 649,478 648,920 645,820 642,173 644,234 638,842 641,730 0.80%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.70% 7.63% 7.75% 4.85% 4.60% 5.91% 6.33% -
ROE 7.31% 7.36% 7.20% 4.38% 4.05% 5.26% 5.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.70 36.47 34.61 32.92 31.96 32.03 32.76 7.84%
EPS 2.81 2.78 2.68 1.61 1.48 1.90 2.08 22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3849 0.3778 0.3723 0.3674 0.3655 0.3613 0.3554 5.44%
Adjusted Per Share Value based on latest NOSH - 650,816
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.88 20.73 19.58 18.52 18.04 17.92 18.42 8.69%
EPS 1.60 1.58 1.52 0.91 0.84 1.06 1.17 23.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2148 0.2106 0.2067 0.2063 0.2022 0.1998 6.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.815 0.89 0.895 0.965 1.01 1.10 1.04 -
P/RPS 2.22 2.44 2.59 2.93 3.16 3.43 3.17 -21.08%
P/EPS 28.97 32.01 33.40 59.94 68.24 57.89 50.00 -30.43%
EY 3.45 3.12 2.99 1.67 1.47 1.73 2.00 43.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.36 2.40 2.63 2.76 3.04 2.93 -19.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 28/05/15 -
Price 0.81 0.83 0.825 0.905 1.00 0.945 1.12 -
P/RPS 2.21 2.28 2.38 2.75 3.13 2.95 3.42 -25.19%
P/EPS 28.79 29.86 30.78 56.21 67.57 49.74 53.85 -34.05%
EY 3.47 3.35 3.25 1.78 1.48 2.01 1.86 51.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.20 2.22 2.46 2.74 2.62 3.15 -23.62%

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