[GHLSYS] QoQ TTM 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- 33.98%
YoY- -23.52%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 360,165 352,290 358,556 335,938 334,417 334,650 330,523 5.87%
PBT 40,684 37,846 46,766 25,346 19,668 19,484 13,206 111.28%
Tax -12,542 -12,491 -14,973 -13,532 -12,660 -11,234 -9,957 16.58%
NP 28,142 25,355 31,793 11,814 7,008 8,250 3,249 320.10%
-
NP to SH 28,158 25,464 32,068 18,121 13,525 15,425 10,618 91.24%
-
Tax Rate 30.83% 33.00% 32.02% 53.39% 64.37% 57.66% 75.40% -
Total Cost 332,023 326,935 326,763 324,124 327,409 326,400 327,274 0.96%
-
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 7.81% 7.20% 8.87% 3.52% 2.10% 2.47% 0.98% -
ROE 5.53% 5.09% 6.46% 3.71% 3.22% 3.25% 2.36% -
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 31.55 30.86 31.43 29.45 33.61 44.11 44.49 -20.42%
EPS 2.47 2.23 2.81 1.59 1.36 2.03 1.43 43.81%
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 31.55 30.86 31.41 29.43 29.30 29.32 28.96 5.86%
EPS 2.47 2.23 2.81 1.59 1.18 1.35 0.93 91.44%
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 5.51 6.06 5.73 5.87 5.65 4.58 4.27 18.47%
P/EPS 70.54 83.83 64.03 108.89 139.77 99.36 132.95 -34.38%
EY 1.42 1.19 1.56 0.92 0.72 1.01 0.75 52.86%
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 4.60 6.09 6.33 6.08 5.36 4.06 4.43 2.53%
P/EPS 58.78 84.28 70.78 112.67 132.41 88.05 137.85 -43.25%
EY 1.70 1.19 1.41 0.89 0.76 1.14 0.73 75.42%
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