[GHLSYS] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.15%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 430,797 422,017 410,604 392,485 374,606 366,098 360,165 12.71%
PBT 45,063 43,042 41,430 38,966 36,545 39,545 40,684 7.07%
Tax -15,275 -13,393 -13,258 -11,838 -10,988 -12,107 -12,542 14.08%
NP 29,788 29,649 28,172 27,128 25,557 27,438 28,142 3.87%
-
NP to SH 29,790 29,638 28,152 27,117 25,547 27,432 28,158 3.83%
-
Tax Rate 33.90% 31.12% 32.00% 30.38% 30.07% 30.62% 30.83% -
Total Cost 401,009 392,368 382,432 365,357 349,049 338,660 332,023 13.45%
-
Net Worth 529,770 520,067 510,821 525,090 518,811 513,332 508,880 2.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 28,537 28,537 28,537 28,537 - - - -
Div Payout % 95.80% 96.29% 101.37% 105.24% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 529,770 520,067 510,821 525,090 518,811 513,332 508,880 2.72%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.91% 7.03% 6.86% 6.91% 6.82% 7.49% 7.81% -
ROE 5.62% 5.70% 5.51% 5.16% 4.92% 5.34% 5.53% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.74 36.97 35.97 34.38 32.82 32.07 31.55 12.72%
EPS 2.61 2.60 2.47 2.38 2.24 2.40 2.47 3.75%
DPS 2.50 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.4641 0.4556 0.4475 0.46 0.4545 0.4497 0.4458 2.72%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.74 36.97 35.97 34.38 32.82 32.07 31.55 12.72%
EPS 2.61 2.60 2.47 2.38 2.24 2.40 2.47 3.75%
DPS 2.50 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.4641 0.4556 0.4475 0.46 0.4545 0.4497 0.4458 2.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.77 0.86 0.86 0.77 1.21 1.52 1.74 -
P/RPS 2.04 2.33 2.39 2.24 3.69 4.74 5.51 -48.53%
P/EPS 29.51 33.12 34.87 32.41 54.07 63.25 70.54 -44.15%
EY 3.39 3.02 2.87 3.09 1.85 1.58 1.42 78.90%
DY 3.25 2.91 2.91 3.25 0.00 0.00 0.00 -
P/NAPS 1.66 1.89 1.92 1.67 2.66 3.38 3.90 -43.50%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 23/02/23 29/11/22 25/08/22 26/05/22 22/02/22 -
Price 0.715 0.785 0.905 0.765 1.19 1.52 1.45 -
P/RPS 1.89 2.12 2.52 2.22 3.63 4.74 4.60 -44.82%
P/EPS 27.40 30.23 36.70 32.20 53.17 63.25 58.78 -39.96%
EY 3.65 3.31 2.73 3.11 1.88 1.58 1.70 66.66%
DY 3.50 3.18 2.76 3.27 0.00 0.00 0.00 -
P/NAPS 1.54 1.72 2.02 1.66 2.62 3.38 3.25 -39.30%

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