[GHLSYS] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -29.58%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 245,923 211,380 164,933 64,031 53,057 56,967 63,988 25.12%
PBT 24,775 16,128 11,121 3,280 2,832 -19,321 -14,665 -
Tax -6,625 -5,886 -4,750 1,885 1,520 -6,728 489 -
NP 18,150 10,242 6,371 5,165 4,352 -26,049 -14,176 -
-
NP to SH 18,116 10,339 6,529 5,264 4,370 -26,049 -14,176 -
-
Tax Rate 26.74% 36.50% 42.71% -57.47% -53.67% - - -
Total Cost 227,773 201,138 158,562 58,866 48,705 83,016 78,164 19.49%
-
Net Worth 259,167 235,934 149,840 51,621 41,129 37,707 79,093 21.85%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,266 - - - - - - -
Div Payout % 18.03% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 259,167 235,934 149,840 51,621 41,129 37,707 79,093 21.85%
NOSH 654,724 642,173 430,822 169,806 144,769 151,986 187,513 23.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.38% 4.85% 3.86% 8.07% 8.20% -45.73% -22.15% -
ROE 6.99% 4.38% 4.36% 10.20% 10.63% -69.08% -17.92% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.64 32.92 38.28 37.71 36.65 37.48 34.12 1.64%
EPS 2.79 1.61 1.19 3.10 3.01 -18.04 -9.96 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3674 0.3478 0.304 0.2841 0.2481 0.4218 -1.01%
Adjusted Per Share Value based on latest NOSH - 190,555
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.54 18.52 14.45 5.61 4.65 4.99 5.61 25.10%
EPS 1.59 0.91 0.57 0.46 0.38 -2.28 -1.24 -
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.2067 0.1313 0.0452 0.036 0.033 0.0693 21.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.90 0.965 0.72 0.71 0.27 0.29 0.42 -
P/RPS 2.39 2.93 1.88 1.88 0.74 0.77 1.23 11.69%
P/EPS 32.46 59.94 47.51 22.90 8.94 -1.69 -5.56 -
EY 3.08 1.67 2.10 4.37 11.18 -59.10 -18.00 -
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.63 2.07 2.34 0.95 1.17 1.00 14.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 25/02/16 25/02/15 20/02/14 21/02/13 29/02/12 28/02/11 -
Price 1.11 0.905 0.85 0.805 0.25 0.39 0.37 -
P/RPS 2.95 2.75 2.22 2.13 0.68 1.04 1.08 18.21%
P/EPS 40.03 56.21 56.09 25.97 8.28 -2.28 -4.89 -
EY 2.50 1.78 1.78 3.85 12.07 -43.95 -20.43 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.46 2.44 2.65 0.88 1.57 0.88 21.25%

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