[GHLSYS] QoQ 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- 35.69%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 67,155 60,440 62,449 55,879 56,946 52,133 49,748 22.03%
PBT 6,203 6,334 6,527 5,710 5,366 2,463 3,884 36.43%
Tax -1,815 -1,606 -1,824 -1,379 -2,231 -1,398 -1,168 33.98%
NP 4,388 4,728 4,703 4,331 3,135 1,065 2,716 37.48%
-
NP to SH 4,411 4,684 4,693 4,327 3,189 1,082 2,731 37.46%
-
Tax Rate 29.26% 25.36% 27.95% 24.15% 41.58% 56.76% 30.07% -
Total Cost 62,767 55,712 57,746 51,548 53,811 51,068 47,032 21.10%
-
Net Worth 259,167 250,398 246,252 240,439 239,109 232,629 234,931 6.73%
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 % 74.05% - - - - - - -
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 259,167 250,398 246,252 240,439 239,109 232,629 234,931 6.73%
NOSH 654,724 650,555 651,805 645,820 650,816 636,470 650,238 0.45%
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 6.53% 7.82% 7.53% 7.75% 5.51% 2.04% 5.46% -
ROE 1.70% 1.87% 1.91% 1.80% 1.33% 0.47% 1.16% -
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 10.28 9.29 9.58 8.65 8.75 8.19 7.65 21.66%
EPS 0.68 0.72 0.72 0.67 0.49 0.17 0.42 37.68%
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 5.88 5.29 5.47 4.90 4.99 4.57 4.36 21.95%
EPS 0.39 0.41 0.41 0.38 0.28 0.09 0.24 38.01%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.2194 0.2157 0.2106 0.2095 0.2038 0.2058 6.72%
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 8.76 8.77 9.29 10.34 11.03 12.33 14.38 -28.03%
P/EPS 133.30 113.19 123.61 133.58 196.94 594.12 261.90 -36.12%
EY 0.75 0.88 0.81 0.75 0.51 0.17 0.38 57.02%
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 10.80 8.72 8.66 9.53 10.34 12.21 12.35 -8.51%
P/EPS 164.40 112.50 115.28 123.13 184.69 588.24 225.00 -18.79%
EY 0.61 0.89 0.87 0.81 0.54 0.17 0.44 24.20%
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