[GHLSYS] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 56.54%
YoY- 45.07%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 103,449 101,220 92,552 95,264 85,570 92,712 86,619 12.55%
PBT 10,607 8,711 7,850 11,798 8,186 11,711 8,989 11.65%
Tax -3,496 -2,555 -2,664 -3,123 -2,646 -3,674 -3,099 8.35%
NP 7,111 6,156 5,186 8,675 5,540 8,037 5,890 13.36%
-
NP to SH 7,109 6,153 5,184 8,671 5,539 8,038 5,910 13.09%
-
Tax Rate 32.96% 29.33% 33.94% 26.47% 32.32% 31.37% 34.48% -
Total Cost 96,338 95,064 87,366 86,589 80,030 84,675 80,729 12.49%
-
Net Worth 525,090 518,811 513,332 508,880 500,433 496,761 488,508 4.92%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 28,537 - - - - - - -
Div Payout % 401.43% - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 525,090 518,811 513,332 508,880 500,433 496,761 488,508 4.92%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.87% 6.08% 5.60% 9.11% 6.47% 8.67% 6.80% -
ROE 1.35% 1.19% 1.01% 1.70% 1.11% 1.62% 1.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.06 8.87 8.11 8.35 7.50 8.13 7.59 12.51%
EPS 0.62 0.54 0.45 0.76 0.49 0.70 0.52 12.42%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4545 0.4497 0.4458 0.4384 0.4355 0.4283 4.87%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.06 8.87 8.11 8.35 7.50 8.12 7.59 12.51%
EPS 0.62 0.54 0.45 0.76 0.49 0.70 0.52 12.42%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4545 0.4497 0.4458 0.4384 0.4352 0.428 4.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.77 1.21 1.52 1.74 1.87 1.80 1.73 -
P/RPS 8.50 13.65 18.75 20.85 24.95 22.15 22.78 -48.13%
P/EPS 123.64 224.48 334.70 229.06 385.38 255.44 333.87 -48.39%
EY 0.81 0.45 0.30 0.44 0.26 0.39 0.30 93.78%
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.66 3.38 3.90 4.27 4.13 4.04 -44.47%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 26/05/22 22/02/22 25/11/21 25/08/21 25/05/21 -
Price 0.765 1.19 1.52 1.45 1.88 1.99 1.79 -
P/RPS 8.44 13.42 18.75 17.37 25.08 24.48 23.57 -49.54%
P/EPS 122.84 220.77 334.70 190.89 387.44 282.40 345.45 -49.77%
EY 0.81 0.45 0.30 0.52 0.26 0.35 0.29 98.20%
DY 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.62 3.38 3.25 4.29 4.57 4.18 -45.94%

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