[GHLSYS] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 67.4%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 346,148 239,004 272,004 223,516 210,208 99,036 69,868 30.55%
PBT 35,928 30,896 26,768 22,840 17,660 6,188 8,012 28.40%
Tax -11,452 -7,412 -5,420 -5,516 -4,360 -28 0 -
NP 24,476 23,484 21,348 17,324 13,300 6,160 8,012 20.44%
-
NP to SH 25,384 23,464 21,304 17,308 13,348 6,172 8,040 21.10%
-
Tax Rate 31.87% 23.99% 20.25% 24.15% 24.69% 0.45% 0.00% -
Total Cost 321,672 215,520 250,656 206,192 196,908 92,876 61,856 31.60%
-
Net Worth 408,773 275,759 264,393 240,439 228,071 91,736 43,972 44.98%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 408,773 275,759 264,393 240,439 228,071 91,736 43,972 44.98%
NOSH 738,014 659,444 657,530 645,820 641,730 241,093 145,652 31.04%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.07% 9.83% 7.85% 7.75% 6.33% 6.22% 11.47% -
ROE 6.21% 8.51% 8.06% 7.20% 5.85% 6.73% 18.28% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 46.90 36.28 41.37 34.61 32.76 41.08 47.97 -0.37%
EPS 3.44 3.56 3.24 2.68 2.08 2.56 5.52 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5539 0.4186 0.4021 0.3723 0.3554 0.3805 0.3019 10.63%
Adjusted Per Share Value based on latest NOSH - 645,820
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 30.32 20.94 23.83 19.58 18.42 8.68 6.12 30.54%
EPS 2.22 2.06 1.87 1.52 1.17 0.54 0.70 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3581 0.2416 0.2316 0.2106 0.1998 0.0804 0.0385 44.99%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.70 1.15 1.10 0.895 1.04 0.87 0.285 -
P/RPS 3.62 3.17 2.66 2.59 3.17 2.12 0.59 35.28%
P/EPS 49.42 32.29 33.95 33.40 50.00 33.98 5.16 45.70%
EY 2.02 3.10 2.95 2.99 2.00 2.94 19.37 -31.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.75 2.74 2.40 2.93 2.29 0.94 21.79%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 26/05/17 26/05/16 28/05/15 28/05/14 28/05/13 -
Price 1.43 1.44 1.44 0.825 1.12 0.845 0.28 -
P/RPS 3.05 3.97 3.48 2.38 3.42 2.06 0.58 31.85%
P/EPS 41.57 40.43 44.44 30.78 53.85 33.01 5.07 41.97%
EY 2.41 2.47 2.25 3.25 1.86 3.03 19.71 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.44 3.58 2.22 3.15 2.22 0.93 18.52%

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