[GHLSYS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 17.83%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 118,328 55,879 211,380 154,434 102,300 52,552 164,933 -19.87%
PBT 12,237 5,710 16,128 10,762 8,299 4,415 11,121 6.58%
Tax -3,203 -1,379 -5,886 -3,655 -2,258 -1,090 -4,750 -23.12%
NP 9,034 4,331 10,242 7,107 6,041 3,325 6,371 26.24%
-
NP to SH 9,020 4,327 10,339 7,151 6,069 3,337 6,529 24.06%
-
Tax Rate 26.17% 24.15% 36.50% 33.96% 27.21% 24.69% 42.71% -
Total Cost 109,294 51,548 201,138 147,327 96,259 49,227 158,562 -21.98%
-
Net Worth 245,162 240,439 235,934 235,467 230,813 228,071 149,840 38.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 245,162 240,439 235,934 235,467 230,813 228,071 149,840 38.89%
NOSH 648,920 645,820 642,173 644,234 638,842 641,730 430,822 31.43%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.63% 7.75% 4.85% 4.60% 5.91% 6.33% 3.86% -
ROE 3.68% 1.80% 4.38% 3.04% 2.63% 1.46% 4.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.23 8.65 32.92 23.97 16.01 8.19 38.28 -39.04%
EPS 1.39 0.67 1.61 1.11 0.95 0.52 1.19 10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3778 0.3723 0.3674 0.3655 0.3613 0.3554 0.3478 5.67%
Adjusted Per Share Value based on latest NOSH - 636,470
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.37 4.90 18.52 13.53 8.96 4.60 14.45 -19.85%
EPS 0.79 0.38 0.91 0.63 0.53 0.29 0.57 24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2148 0.2106 0.2067 0.2063 0.2022 0.1998 0.1313 38.88%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.89 0.895 0.965 1.01 1.10 1.04 0.72 -
P/RPS 4.88 10.34 2.93 4.21 6.87 12.70 1.88 88.98%
P/EPS 64.03 133.58 59.94 90.99 115.79 200.00 47.51 22.03%
EY 1.56 0.75 1.67 1.10 0.86 0.50 2.10 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.40 2.63 2.76 3.04 2.93 2.07 9.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.83 0.825 0.905 1.00 0.945 1.12 0.85 -
P/RPS 4.55 9.53 2.75 4.17 5.90 13.68 2.22 61.42%
P/EPS 59.71 123.13 56.21 90.09 99.47 215.38 56.09 4.26%
EY 1.67 0.81 1.78 1.11 1.01 0.46 1.78 -4.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.22 2.46 2.74 2.62 3.15 2.44 -6.67%

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