[GHLSYS] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.94%
YoY- 18.59%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 254,308 247,335 255,585 259,286 256,347 258,045 245,923 2.26%
PBT 27,114 26,782 25,750 25,432 25,092 25,756 24,774 6.21%
Tax -5,944 -5,651 -5,153 -5,394 -5,405 -6,600 -6,624 -6.98%
NP 21,170 21,131 20,597 20,038 19,687 19,156 18,150 10.83%
-
NP to SH 21,114 21,082 20,542 20,034 19,653 19,114 18,115 10.78%
-
Tax Rate 21.92% 21.10% 20.01% 21.21% 21.54% 25.63% 26.74% -
Total Cost 233,138 226,204 234,988 239,248 236,660 238,889 227,773 1.56%
-
Net Worth 378,946 275,759 274,003 269,265 264,814 264,393 259,167 28.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - 3,266 3,266 - - -
Div Payout % - - - 16.31% 16.62% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 378,946 275,759 274,003 269,265 264,814 264,393 259,167 28.91%
NOSH 737,889 659,444 659,444 659,444 659,444 657,530 653,309 8.47%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.32% 8.54% 8.06% 7.73% 7.68% 7.42% 7.38% -
ROE 5.57% 7.65% 7.50% 7.44% 7.42% 7.23% 6.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.01 37.55 38.84 39.40 39.00 39.24 37.64 -4.72%
EPS 2.91 3.20 3.12 3.04 2.99 2.91 2.77 3.35%
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.5217 0.4186 0.4164 0.4092 0.4029 0.4021 0.3967 20.09%
Adjusted Per Share Value based on latest NOSH - 659,444
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 22.28 21.67 22.39 22.71 22.46 22.61 21.54 2.28%
EPS 1.85 1.85 1.80 1.76 1.72 1.67 1.59 10.65%
DPS 0.00 0.00 0.00 0.29 0.29 0.00 0.00 -
NAPS 0.332 0.2416 0.24 0.2359 0.232 0.2316 0.227 28.93%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.64 1.15 1.52 1.60 1.50 1.10 0.90 -
P/RPS 4.68 3.06 3.91 4.06 3.85 2.80 2.39 56.71%
P/EPS 56.42 35.93 48.69 52.55 50.17 37.84 32.46 44.70%
EY 1.77 2.78 2.05 1.90 1.99 2.64 3.08 -30.94%
DY 0.00 0.00 0.00 0.31 0.33 0.00 0.00 -
P/NAPS 3.14 2.75 3.65 3.91 3.72 2.74 2.27 24.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 30/05/18 21/02/18 28/11/17 29/08/17 26/05/17 20/02/17 -
Price 1.61 1.44 1.44 1.49 1.75 1.44 1.11 -
P/RPS 4.60 3.84 3.71 3.78 4.49 3.67 2.95 34.57%
P/EPS 55.39 45.00 46.13 48.94 58.53 49.54 40.03 24.24%
EY 1.81 2.22 2.17 2.04 1.71 2.02 2.50 -19.41%
DY 0.00 0.00 0.00 0.34 0.29 0.00 0.00 -
P/NAPS 3.09 3.44 3.46 3.64 4.34 3.58 2.80 6.81%

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