[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 14.46%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 442,825 427,930 415,860 410,604 396,294 387,544 370,208 12.67%
PBT 40,206 40,388 37,848 41,430 36,224 33,122 31,400 17.89%
Tax -13,950 -14,472 -11,196 -13,258 -11,620 -10,438 -10,656 19.65%
NP 26,256 25,916 26,652 28,172 24,604 22,684 20,744 16.99%
-
NP to SH 26,274 25,950 26,680 28,152 24,594 22,674 20,736 17.07%
-
Tax Rate 34.70% 35.83% 29.58% 32.00% 32.08% 31.51% 33.94% -
Total Cost 416,569 402,014 389,208 382,432 371,690 364,860 349,464 12.41%
-
Net Worth 534,108 529,770 520,067 510,821 525,090 518,811 513,332 2.67%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 28,537 38,050 - - -
Div Payout % - - - 101.37% 154.71% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 534,108 529,770 520,067 510,821 525,090 518,811 513,332 2.67%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.93% 6.06% 6.41% 6.86% 6.21% 5.85% 5.60% -
ROE 4.92% 4.90% 5.13% 5.51% 4.68% 4.37% 4.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 38.79 37.49 36.43 35.97 34.72 33.95 32.43 12.66%
EPS 2.31 2.28 2.32 2.47 2.16 1.98 1.80 18.07%
DPS 0.00 0.00 0.00 2.50 3.33 0.00 0.00 -
NAPS 0.4679 0.4641 0.4556 0.4475 0.46 0.4545 0.4497 2.67%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 38.79 37.49 36.43 35.97 34.72 33.95 32.43 12.66%
EPS 2.31 2.28 2.32 2.47 2.16 1.98 1.80 18.07%
DPS 0.00 0.00 0.00 2.50 3.33 0.00 0.00 -
NAPS 0.4679 0.4641 0.4556 0.4475 0.46 0.4545 0.4497 2.67%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.805 0.77 0.86 0.86 0.77 1.21 1.52 -
P/RPS 2.08 2.05 2.36 2.39 2.22 3.56 4.69 -41.81%
P/EPS 34.97 33.87 36.79 34.87 35.74 60.92 83.67 -44.06%
EY 2.86 2.95 2.72 2.87 2.80 1.64 1.20 78.33%
DY 0.00 0.00 0.00 2.91 4.33 0.00 0.00 -
P/NAPS 1.72 1.66 1.89 1.92 1.67 2.66 3.38 -36.23%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 31/05/23 23/02/23 29/11/22 25/08/22 26/05/22 -
Price 0.75 0.715 0.785 0.905 0.765 1.19 1.52 -
P/RPS 1.93 1.91 2.15 2.52 2.20 3.51 4.69 -44.64%
P/EPS 32.58 31.45 33.59 36.70 35.51 59.91 83.67 -46.64%
EY 3.07 3.18 2.98 2.73 2.82 1.67 1.20 86.94%
DY 0.00 0.00 0.00 2.76 4.36 0.00 0.00 -
P/NAPS 1.60 1.54 1.72 2.02 1.66 2.62 3.38 -39.23%

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