[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -58.15%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 245,923 178,768 118,328 55,879 211,380 154,434 102,300 78.97%
PBT 24,775 18,572 12,237 5,710 16,128 10,762 8,299 106.64%
Tax -6,625 -4,810 -3,203 -1,379 -5,886 -3,655 -2,258 104.27%
NP 18,150 13,762 9,034 4,331 10,242 7,107 6,041 107.52%
-
NP to SH 18,116 13,704 9,020 4,327 10,339 7,151 6,069 106.62%
-
Tax Rate 26.74% 25.90% 26.17% 24.15% 36.50% 33.96% 27.21% -
Total Cost 227,773 165,006 109,294 51,548 201,138 147,327 96,259 77.10%
-
Net Worth 259,167 249,984 245,162 240,439 235,934 235,467 230,813 7.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,266 - - - - - - -
Div Payout % 18.03% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 259,167 249,984 245,162 240,439 235,934 235,467 230,813 7.99%
NOSH 654,724 649,478 648,920 645,820 642,173 644,234 638,842 1.64%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.38% 7.70% 7.63% 7.75% 4.85% 4.60% 5.91% -
ROE 6.99% 5.48% 3.68% 1.80% 4.38% 3.04% 2.63% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.64 27.52 18.23 8.65 32.92 23.97 16.01 76.35%
EPS 2.79 2.11 1.39 0.67 1.61 1.11 0.95 104.41%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3849 0.3778 0.3723 0.3674 0.3655 0.3613 6.39%
Adjusted Per Share Value based on latest NOSH - 645,820
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.54 15.66 10.37 4.90 18.52 13.53 8.96 78.97%
EPS 1.59 1.20 0.79 0.38 0.91 0.63 0.53 107.31%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.219 0.2148 0.2106 0.2067 0.2063 0.2022 7.98%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.90 0.815 0.89 0.895 0.965 1.01 1.10 -
P/RPS 2.39 2.96 4.88 10.34 2.93 4.21 6.87 -50.37%
P/EPS 32.46 38.63 64.03 133.58 59.94 90.99 115.79 -57.00%
EY 3.08 2.59 1.56 0.75 1.67 1.10 0.86 133.17%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.12 2.36 2.40 2.63 2.76 3.04 -17.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 -
Price 1.11 0.81 0.83 0.825 0.905 1.00 0.945 -
P/RPS 2.95 2.94 4.55 9.53 2.75 4.17 5.90 -36.87%
P/EPS 40.03 38.39 59.71 123.13 56.21 90.09 99.47 -45.34%
EY 2.50 2.60 1.67 0.81 1.78 1.11 1.01 82.48%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.10 2.20 2.22 2.46 2.74 2.62 4.50%

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