[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 3.34%
YoY- 17.03%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 329,370 310,384 340,392 347,764 346,856 344,866 346,148 -3.24%
PBT 14,277 -12,796 13,244 38,876 40,133 38,544 35,928 -45.85%
Tax -12,784 -8,920 -8,908 -11,857 -13,614 -12,718 -11,452 7.58%
NP 1,493 -21,716 4,336 27,019 26,518 25,826 24,476 -84.42%
-
NP to SH 10,065 -9,190 5,256 28,724 27,796 27,024 25,384 -45.93%
-
Tax Rate 89.54% - 67.26% 30.50% 33.92% 33.00% 31.87% -
Total Cost 327,877 332,100 336,056 320,745 320,337 319,040 321,672 1.27%
-
Net Worth 475,029 448,974 436,351 448,595 445,552 430,147 408,773 10.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 475,029 448,974 436,351 448,595 445,552 430,147 408,773 10.50%
NOSH 761,000 759,270 749,209 749,209 749,209 749,189 738,014 2.06%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.45% -7.00% 1.27% 7.77% 7.65% 7.49% 7.07% -
ROE 2.12% -2.05% 1.20% 6.40% 6.24% 6.28% 6.21% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.41 41.78 45.89 46.82 46.30 46.48 46.90 -5.01%
EPS 1.35 -1.24 0.72 3.87 3.75 3.66 3.44 -46.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6261 0.6043 0.5883 0.6039 0.5947 0.5797 0.5539 8.48%
Adjusted Per Share Value based on latest NOSH - 749,209
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 28.85 27.19 29.82 30.47 30.39 30.21 30.32 -3.25%
EPS 0.88 -0.81 0.46 2.52 2.44 2.37 2.22 -45.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4161 0.3933 0.3823 0.393 0.3903 0.3768 0.3581 10.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.02 1.90 1.70 1.35 1.47 1.51 1.70 -
P/RPS 4.65 4.55 3.70 2.88 3.18 3.25 3.62 18.11%
P/EPS 152.27 -153.61 239.90 34.91 39.62 41.46 49.42 111.30%
EY 0.66 -0.65 0.42 2.86 2.52 2.41 2.02 -52.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.14 2.89 2.24 2.47 2.60 3.07 3.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 26/08/20 27/05/20 25/02/20 28/11/19 29/08/19 30/05/19 -
Price 1.79 1.97 1.95 1.67 1.33 1.27 1.43 -
P/RPS 4.12 4.72 4.25 3.57 2.87 2.73 3.05 22.13%
P/EPS 134.93 -159.26 275.18 43.19 35.85 34.87 41.57 118.75%
EY 0.74 -0.63 0.36 2.32 2.79 2.87 2.41 -54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.26 3.31 2.77 2.24 2.19 2.58 7.09%

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