[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -26.36%
YoY- -12.28%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 410,604 396,294 387,544 370,208 360,166 353,202 358,664 9.40%
PBT 41,430 36,224 33,122 31,400 40,684 38,514 41,400 0.04%
Tax -13,258 -11,620 -10,438 -10,656 -12,541 -12,557 -13,544 -1.40%
NP 28,172 24,604 22,684 20,744 28,143 25,957 27,856 0.75%
-
NP to SH 28,152 24,594 22,674 20,736 28,159 25,984 27,898 0.60%
-
Tax Rate 32.00% 32.08% 31.51% 33.94% 30.83% 32.60% 32.71% -
Total Cost 382,432 371,690 364,860 349,464 332,023 327,245 330,808 10.12%
-
Net Worth 510,821 525,090 518,811 513,332 508,880 500,433 496,761 1.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 28,537 38,050 - - - - - -
Div Payout % 101.37% 154.71% - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 510,821 525,090 518,811 513,332 508,880 500,433 496,761 1.87%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.86% 6.21% 5.85% 5.60% 7.81% 7.35% 7.77% -
ROE 5.51% 4.68% 4.37% 4.04% 5.53% 5.19% 5.62% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.97 34.72 33.95 32.43 31.55 30.94 31.44 9.36%
EPS 2.47 2.16 1.98 1.80 2.47 2.28 2.44 0.81%
DPS 2.50 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.46 0.4545 0.4497 0.4458 0.4384 0.4355 1.82%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.97 34.72 33.95 32.43 31.55 30.94 31.42 9.40%
EPS 2.47 2.16 1.98 1.80 2.47 2.28 2.44 0.81%
DPS 2.50 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.46 0.4545 0.4497 0.4458 0.4384 0.4352 1.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.86 0.77 1.21 1.52 1.74 1.87 1.80 -
P/RPS 2.39 2.22 3.56 4.69 5.51 6.04 5.72 -44.02%
P/EPS 34.87 35.74 60.92 83.67 70.54 82.15 73.60 -39.14%
EY 2.87 2.80 1.64 1.20 1.42 1.22 1.36 64.30%
DY 2.91 4.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.67 2.66 3.38 3.90 4.27 4.13 -39.90%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 25/08/22 26/05/22 22/02/22 25/11/21 25/08/21 -
Price 0.905 0.765 1.19 1.52 1.45 1.88 1.99 -
P/RPS 2.52 2.20 3.51 4.69 4.60 6.08 6.33 -45.79%
P/EPS 36.70 35.51 59.91 83.67 58.78 82.59 81.37 -41.10%
EY 2.73 2.82 1.67 1.20 1.70 1.21 1.23 69.90%
DY 2.76 4.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.66 2.62 3.38 3.25 4.29 4.57 -41.88%

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