[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 3.42%
YoY- 8.18%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 347,764 346,856 344,866 346,148 295,369 286,530 254,950 22.92%
PBT 38,876 40,133 38,544 35,928 34,086 40,298 27,838 24.86%
Tax -11,857 -13,614 -12,718 -11,452 -9,501 -17,010 -5,550 65.64%
NP 27,019 26,518 25,826 24,476 24,585 23,288 22,288 13.65%
-
NP to SH 28,724 27,796 27,024 25,384 24,544 23,246 22,260 18.47%
-
Tax Rate 30.50% 33.92% 33.00% 31.87% 27.87% 42.21% 19.94% -
Total Cost 320,745 320,337 319,040 321,672 270,784 263,242 232,662 23.79%
-
Net Worth 448,595 445,552 430,147 408,773 401,610 397,013 378,946 11.87%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 448,595 445,552 430,147 408,773 401,610 397,013 378,946 11.87%
NOSH 749,209 749,209 749,189 738,014 737,984 737,984 737,889 1.01%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.77% 7.65% 7.49% 7.07% 8.32% 8.13% 8.74% -
ROE 6.40% 6.24% 6.28% 6.21% 6.11% 5.86% 5.87% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.82 46.30 46.48 46.90 40.06 38.86 35.10 21.11%
EPS 3.87 3.75 3.66 3.44 3.49 3.36 3.32 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6039 0.5947 0.5797 0.5539 0.5447 0.5385 0.5217 10.21%
Adjusted Per Share Value based on latest NOSH - 738,014
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.47 30.39 30.21 30.32 25.88 25.10 22.33 22.95%
EPS 2.52 2.44 2.37 2.22 2.15 2.04 1.95 18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.3903 0.3768 0.3581 0.3518 0.3478 0.332 11.86%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.35 1.47 1.51 1.70 1.58 1.64 1.64 -
P/RPS 2.88 3.18 3.25 3.62 3.94 4.22 4.67 -27.48%
P/EPS 34.91 39.62 41.46 49.42 47.46 52.01 53.51 -24.71%
EY 2.86 2.52 2.41 2.02 2.11 1.92 1.87 32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.47 2.60 3.07 2.90 3.05 3.14 -20.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 29/08/19 30/05/19 27/02/19 22/11/18 23/08/18 -
Price 1.67 1.33 1.27 1.43 1.70 1.61 1.61 -
P/RPS 3.57 2.87 2.73 3.05 4.24 4.14 4.59 -15.38%
P/EPS 43.19 35.85 34.87 41.57 51.07 51.06 52.54 -12.21%
EY 2.32 2.79 2.87 2.41 1.96 1.96 1.90 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.24 2.19 2.58 3.12 2.99 3.09 -7.01%

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