[GHLSYS] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 14.22%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 346,476 340,392 346,148 239,004 272,004 223,516 210,208 8.67%
PBT 35,956 13,244 35,928 30,896 26,768 22,840 17,660 12.56%
Tax -12,396 -8,908 -11,452 -7,412 -5,420 -5,516 -4,360 19.00%
NP 23,560 4,336 24,476 23,484 21,348 17,324 13,300 9.98%
-
NP to SH 23,640 5,256 25,384 23,464 21,304 17,308 13,348 9.98%
-
Tax Rate 34.48% 67.26% 31.87% 23.99% 20.25% 24.15% 24.69% -
Total Cost 322,916 336,056 321,672 215,520 250,656 206,192 196,908 8.58%
-
Net Worth 488,508 436,351 408,773 275,759 264,393 240,439 228,071 13.52%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 488,508 436,351 408,773 275,759 264,393 240,439 228,071 13.52%
NOSH 1,141,500 749,209 738,014 659,444 657,530 645,820 641,730 10.06%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.80% 1.27% 7.07% 9.83% 7.85% 7.75% 6.33% -
ROE 4.84% 1.20% 6.21% 8.51% 8.06% 7.20% 5.85% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.38 45.89 46.90 36.28 41.37 34.61 32.76 -1.24%
EPS 2.08 0.72 3.44 3.56 3.24 2.68 2.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4283 0.5883 0.5539 0.4186 0.4021 0.3723 0.3554 3.15%
Adjusted Per Share Value based on latest NOSH - 659,444
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.35 29.82 30.32 20.94 23.83 19.58 18.42 8.67%
EPS 2.07 0.46 2.22 2.06 1.87 1.52 1.17 9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.428 0.3823 0.3581 0.2416 0.2316 0.2106 0.1998 13.52%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.73 1.70 1.70 1.15 1.10 0.895 1.04 -
P/RPS 5.70 3.70 3.62 3.17 2.66 2.59 3.17 10.26%
P/EPS 83.47 239.90 49.42 32.29 33.95 33.40 50.00 8.90%
EY 1.20 0.42 2.02 3.10 2.95 2.99 2.00 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.04 2.89 3.07 2.75 2.74 2.40 2.93 5.49%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 27/05/20 30/05/19 30/05/18 26/05/17 26/05/16 28/05/15 -
Price 1.79 1.95 1.43 1.44 1.44 0.825 1.12 -
P/RPS 5.89 4.25 3.05 3.97 3.48 2.38 3.42 9.47%
P/EPS 86.36 275.18 41.57 40.43 44.44 30.78 53.85 8.18%
EY 1.16 0.36 2.41 2.47 2.25 3.25 1.86 -7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 3.31 2.58 3.44 3.58 2.22 3.15 4.82%

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