[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 34.39%
YoY- -52.91%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 353,202 358,664 346,476 334,417 329,370 310,384 340,392 2.49%
PBT 38,514 41,400 35,956 19,668 14,277 -12,796 13,244 103.60%
Tax -12,557 -13,544 -12,396 -12,660 -12,784 -8,920 -8,908 25.69%
NP 25,957 27,856 23,560 7,008 1,493 -21,716 4,336 229.33%
-
NP to SH 25,984 27,898 23,640 13,527 10,065 -9,190 5,256 189.92%
-
Tax Rate 32.60% 32.71% 34.48% 64.37% 89.54% - 67.26% -
Total Cost 327,245 330,808 322,916 327,409 327,877 332,100 336,056 -1.75%
-
Net Worth 500,433 496,761 488,508 419,664 475,029 448,974 436,351 9.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 500,433 496,761 488,508 419,664 475,029 448,974 436,351 9.55%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 761,000 759,270 749,209 32.37%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.35% 7.77% 6.80% 2.10% 0.45% -7.00% 1.27% -
ROE 5.19% 5.62% 4.84% 3.22% 2.12% -2.05% 1.20% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.94 31.44 30.38 33.61 43.41 41.78 45.89 -23.09%
EPS 2.28 2.44 2.08 1.68 1.35 -1.24 0.72 115.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4355 0.4283 0.4218 0.6261 0.6043 0.5883 -17.78%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.94 31.42 30.35 29.30 28.85 27.19 29.82 2.48%
EPS 2.28 2.44 2.07 1.19 0.88 -0.81 0.46 190.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4352 0.428 0.3676 0.4161 0.3933 0.3823 9.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.87 1.80 1.73 1.90 2.02 1.90 1.70 -
P/RPS 6.04 5.72 5.70 5.65 4.65 4.55 3.70 38.59%
P/EPS 82.15 73.60 83.47 139.75 152.27 -153.61 239.90 -51.02%
EY 1.22 1.36 1.20 0.72 0.66 -0.65 0.42 103.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.13 4.04 4.50 3.23 3.14 2.89 29.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 25/05/21 23/02/21 19/11/20 26/08/20 27/05/20 -
Price 1.88 1.99 1.79 1.80 1.79 1.97 1.95 -
P/RPS 6.08 6.33 5.89 5.36 4.12 4.72 4.25 26.93%
P/EPS 82.59 81.37 86.36 132.39 134.93 -159.26 275.18 -55.14%
EY 1.21 1.23 1.16 0.76 0.74 -0.63 0.36 124.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 4.57 4.18 4.27 2.86 3.26 3.31 18.85%

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