[GHLSYS] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1.96%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 347,763 340,611 340,326 322,155 295,369 278,353 254,308 23.13%
PBT 38,876 40,941 43,399 39,304 38,046 33,726 27,114 27.06%
Tax -11,856 -13,933 -17,046 -14,472 -13,462 -11,313 -5,944 58.25%
NP 27,020 27,008 26,353 24,832 24,584 22,413 21,170 17.61%
-
NP to SH 28,725 27,956 26,924 25,022 24,542 22,353 21,114 22.71%
-
Tax Rate 30.50% 34.03% 39.28% 36.82% 35.38% 33.54% 21.92% -
Total Cost 320,743 313,603 313,973 297,323 270,785 255,940 233,138 23.62%
-
Net Worth 448,595 445,552 430,147 408,773 401,610 397,013 378,946 11.87%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 448,595 445,552 430,147 408,773 401,610 397,013 378,946 11.87%
NOSH 749,209 749,209 749,189 738,014 737,984 737,984 737,889 1.01%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.77% 7.93% 7.74% 7.71% 8.32% 8.05% 8.32% -
ROE 6.40% 6.27% 6.26% 6.12% 6.11% 5.63% 5.57% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.82 45.46 45.86 43.65 40.06 37.76 35.01 21.31%
EPS 3.87 3.73 3.63 3.39 3.33 3.03 2.91 20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6039 0.5947 0.5797 0.5539 0.5447 0.5385 0.5217 10.21%
Adjusted Per Share Value based on latest NOSH - 738,014
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.47 29.84 29.81 28.22 25.88 24.38 22.28 23.13%
EPS 2.52 2.45 2.36 2.19 2.15 1.96 1.85 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.3903 0.3768 0.3581 0.3518 0.3478 0.332 11.86%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.35 1.47 1.51 1.70 1.58 1.64 1.64 -
P/RPS 2.88 3.23 3.29 3.89 3.94 4.34 4.68 -27.58%
P/EPS 34.91 39.40 41.62 50.14 47.47 54.09 56.42 -27.32%
EY 2.86 2.54 2.40 1.99 2.11 1.85 1.77 37.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.47 2.60 3.07 2.90 3.05 3.14 -20.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 29/08/19 30/05/19 27/02/19 22/11/18 23/08/18 -
Price 1.67 1.33 1.27 1.43 1.70 1.61 1.61 -
P/RPS 3.57 2.93 2.77 3.28 4.24 4.26 4.60 -15.50%
P/EPS 43.19 35.64 35.00 42.18 51.07 53.10 55.39 -15.24%
EY 2.32 2.81 2.86 2.37 1.96 1.88 1.81 17.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.24 2.19 2.58 3.12 2.99 3.09 -7.01%

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