[GHLSYS] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -12.32%
YoY- -52.92%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 352,290 358,556 335,938 334,417 334,650 330,523 346,324 1.14%
PBT 37,846 46,766 25,346 19,668 19,484 13,206 33,205 9.10%
Tax -12,491 -14,973 -13,532 -12,660 -11,234 -9,957 -11,220 7.40%
NP 25,355 31,793 11,814 7,008 8,250 3,249 21,985 9.96%
-
NP to SH 25,464 32,068 18,121 13,525 15,425 10,618 23,693 4.91%
-
Tax Rate 33.00% 32.02% 53.39% 64.37% 57.66% 75.40% 33.79% -
Total Cost 326,935 326,763 324,124 327,409 326,400 327,274 324,339 0.53%
-
Net Worth 500,433 496,761 488,508 419,664 475,029 448,974 436,351 9.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 500,433 496,761 488,508 419,664 475,029 448,974 436,351 9.55%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 761,000 759,270 749,209 32.37%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.20% 8.87% 3.52% 2.10% 2.47% 0.98% 6.35% -
ROE 5.09% 6.46% 3.71% 3.22% 3.25% 2.36% 5.43% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.86 31.43 29.45 33.61 44.11 44.49 46.69 -24.10%
EPS 2.23 2.81 1.59 1.36 2.03 1.43 3.19 -21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4355 0.4283 0.4218 0.6261 0.6043 0.5883 -17.78%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.86 31.41 29.43 29.30 29.32 28.96 30.34 1.13%
EPS 2.23 2.81 1.59 1.18 1.35 0.93 2.08 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4384 0.4352 0.428 0.3676 0.4161 0.3933 0.3823 9.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.87 1.80 1.73 1.90 2.02 1.90 1.70 -
P/RPS 6.06 5.73 5.87 5.65 4.58 4.27 3.64 40.42%
P/EPS 83.83 64.03 108.89 139.77 99.36 132.95 53.22 35.34%
EY 1.19 1.56 0.92 0.72 1.01 0.75 1.88 -26.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.13 4.04 4.50 3.23 3.14 2.89 29.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 25/05/21 23/02/21 19/11/20 26/08/20 27/05/20 -
Price 1.88 1.99 1.79 1.80 1.79 1.97 1.95 -
P/RPS 6.09 6.33 6.08 5.36 4.06 4.43 4.18 28.48%
P/EPS 84.28 70.78 112.67 132.41 88.05 137.85 61.05 23.95%
EY 1.19 1.41 0.89 0.76 1.14 0.73 1.64 -19.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 4.57 4.18 4.27 2.86 3.26 3.31 18.85%

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