[GHLSYS] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -1.39%
YoY- 13.39%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 334,417 347,764 295,369 255,584 245,923 211,380 164,933 12.49%
PBT 19,668 38,876 34,086 25,749 24,775 16,128 11,121 9.95%
Tax -12,660 -11,857 -9,501 -5,152 -6,625 -5,886 -4,750 17.73%
NP 7,008 27,019 24,585 20,597 18,150 10,242 6,371 1.59%
-
NP to SH 13,527 28,724 24,544 20,542 18,116 10,339 6,529 12.89%
-
Tax Rate 64.37% 30.50% 27.87% 20.01% 26.74% 36.50% 42.71% -
Total Cost 327,409 320,745 270,784 234,987 227,773 201,138 158,562 12.83%
-
Net Worth 419,664 448,595 401,610 274,003 259,167 235,934 149,840 18.70%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 3,266 - - -
Div Payout % - - - - 18.03% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 419,664 448,595 401,610 274,003 259,167 235,934 149,840 18.70%
NOSH 1,141,500 749,209 737,984 659,444 654,724 642,173 430,822 17.61%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.10% 7.77% 8.32% 8.06% 7.38% 4.85% 3.86% -
ROE 3.22% 6.40% 6.11% 7.50% 6.99% 4.38% 4.36% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 33.61 46.82 40.06 38.84 37.64 32.92 38.28 -2.14%
EPS 1.68 3.87 3.49 3.13 2.79 1.61 1.19 5.91%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.4218 0.6039 0.5447 0.4164 0.3967 0.3674 0.3478 3.26%
Adjusted Per Share Value based on latest NOSH - 659,444
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 29.30 30.47 25.88 22.39 21.54 18.52 14.45 12.49%
EPS 1.19 2.52 2.15 1.80 1.59 0.91 0.57 13.03%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.3676 0.393 0.3518 0.24 0.227 0.2067 0.1313 18.69%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.90 1.35 1.58 1.52 0.90 0.965 0.72 -
P/RPS 5.65 2.88 3.94 3.91 2.39 2.93 1.88 20.10%
P/EPS 139.75 34.91 47.46 48.69 32.46 59.94 47.51 19.68%
EY 0.72 2.86 2.11 2.05 3.08 1.67 2.10 -16.32%
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 4.50 2.24 2.90 3.65 2.27 2.63 2.07 13.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 25/02/20 27/02/19 21/02/18 20/02/17 25/02/16 25/02/15 -
Price 1.80 1.67 1.70 1.44 1.11 0.905 0.85 -
P/RPS 5.36 3.57 4.24 3.71 2.95 2.75 2.22 15.80%
P/EPS 132.39 43.19 51.07 46.13 40.03 56.21 56.09 15.37%
EY 0.76 2.32 1.96 2.17 2.50 1.78 1.78 -13.21%
DY 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 4.27 2.77 3.12 3.46 2.80 2.46 2.44 9.76%

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