[GHLSYS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1.12%
YoY- 349.77%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 95,264 85,570 92,712 86,619 87,389 91,836 70,094 22.62%
PBT 11,798 8,186 11,711 8,989 8,960 17,106 -9,709 -
Tax -3,123 -2,646 -3,674 -3,099 -3,072 -5,128 -2,233 24.98%
NP 8,675 5,540 8,037 5,890 5,888 11,978 -11,942 -
-
NP to SH 8,671 5,539 8,038 5,910 5,977 12,143 -5,909 -
-
Tax Rate 26.47% 32.32% 31.37% 34.48% 34.29% 29.98% - -
Total Cost 86,589 80,030 84,675 80,729 81,501 79,858 82,036 3.65%
-
Net Worth 508,880 500,433 496,761 488,508 419,664 475,029 448,974 8.68%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 508,880 500,433 496,761 488,508 419,664 475,029 448,974 8.68%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 761,000 759,270 31.13%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.11% 6.47% 8.67% 6.80% 6.74% 13.04% -17.04% -
ROE 1.70% 1.11% 1.62% 1.21% 1.42% 2.56% -1.32% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.35 7.50 8.13 7.59 8.78 12.10 9.43 -7.76%
EPS 0.76 0.49 0.70 0.52 0.60 1.60 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4458 0.4384 0.4355 0.4283 0.4218 0.6261 0.6043 -18.31%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.35 7.50 8.12 7.59 7.66 8.05 6.14 22.67%
EPS 0.76 0.49 0.70 0.52 0.52 1.06 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4458 0.4384 0.4352 0.428 0.3676 0.4161 0.3933 8.68%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.74 1.87 1.80 1.73 1.90 2.02 1.90 -
P/RPS 20.85 24.95 22.15 22.78 21.63 16.69 20.14 2.33%
P/EPS 229.06 385.38 255.44 333.87 316.28 126.21 -238.90 -
EY 0.44 0.26 0.39 0.30 0.32 0.79 -0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 4.27 4.13 4.04 4.50 3.23 3.14 15.50%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 25/08/21 25/05/21 23/02/21 19/11/20 26/08/20 -
Price 1.45 1.88 1.99 1.79 1.80 1.79 1.97 -
P/RPS 17.37 25.08 24.48 23.57 20.49 14.79 20.88 -11.51%
P/EPS 190.89 387.44 282.40 345.45 299.63 111.84 -247.70 -
EY 0.52 0.26 0.35 0.29 0.33 0.89 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 4.29 4.57 4.18 4.27 2.86 3.26 -0.20%

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