[GHLSYS] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 17.25%
YoY- -23.23%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 272,004 223,516 210,208 99,036 69,868 46,912 62,240 27.83%
PBT 26,768 22,840 17,660 6,188 8,012 4,828 2,104 52.73%
Tax -5,420 -5,516 -4,360 -28 0 -384 0 -
NP 21,348 17,324 13,300 6,160 8,012 4,444 2,104 47.08%
-
NP to SH 21,304 17,308 13,348 6,172 8,040 4,444 2,104 47.03%
-
Tax Rate 20.25% 24.15% 24.69% 0.45% 0.00% 7.95% 0.00% -
Total Cost 250,656 206,192 196,908 92,876 61,856 42,468 60,136 26.83%
-
Net Worth 264,393 240,439 228,071 91,736 43,972 37,514 58,870 28.41%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 264,393 240,439 228,071 91,736 43,972 37,514 58,870 28.41%
NOSH 657,530 645,820 641,730 241,093 145,652 144,285 138,421 29.62%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.85% 7.75% 6.33% 6.22% 11.47% 9.47% 3.38% -
ROE 8.06% 7.20% 5.85% 6.73% 18.28% 11.85% 3.57% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 41.37 34.61 32.76 41.08 47.97 32.51 44.96 -1.37%
EPS 3.24 2.68 2.08 2.56 5.52 3.08 1.52 13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3723 0.3554 0.3805 0.3019 0.26 0.4253 -0.92%
Adjusted Per Share Value based on latest NOSH - 241,093
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 23.83 19.58 18.42 8.68 6.12 4.11 5.45 27.84%
EPS 1.87 1.52 1.17 0.54 0.70 0.39 0.18 47.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2316 0.2106 0.1998 0.0804 0.0385 0.0329 0.0516 28.40%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.10 0.895 1.04 0.87 0.285 0.44 0.41 -
P/RPS 2.66 2.59 3.17 2.12 0.59 1.35 0.91 19.55%
P/EPS 33.95 33.40 50.00 33.98 5.16 14.29 26.97 3.90%
EY 2.95 2.99 2.00 2.94 19.37 7.00 3.71 -3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.40 2.93 2.29 0.94 1.69 0.96 19.08%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 26/05/16 28/05/15 28/05/14 28/05/13 23/05/12 27/04/11 -
Price 1.44 0.825 1.12 0.845 0.28 0.38 0.44 -
P/RPS 3.48 2.38 3.42 2.06 0.58 1.17 0.98 23.49%
P/EPS 44.44 30.78 53.85 33.01 5.07 12.34 28.95 7.39%
EY 2.25 3.25 1.86 3.03 19.71 8.11 3.45 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.22 3.15 2.22 0.93 1.46 1.03 23.05%

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