[GHLSYS] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 17.83%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 214,898 192,130 178,768 154,434 115,800 50,973 38,996 32.88%
PBT 30,224 19,229 18,572 10,762 8,077 5,528 3,360 44.18%
Tax -12,758 -3,579 -4,810 -3,655 -1,732 37 277 -
NP 17,466 15,650 13,762 7,107 6,345 5,565 3,637 29.87%
-
NP to SH 17,435 15,624 13,704 7,151 6,406 5,606 3,637 29.83%
-
Tax Rate 42.21% 18.61% 25.90% 33.96% 21.44% -0.67% -8.24% -
Total Cost 197,432 176,480 165,006 147,327 109,455 45,408 35,359 33.17%
-
Net Worth 397,013 269,265 249,984 235,467 150,426 48,829 38,967 47.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 397,013 269,265 249,984 235,467 150,426 48,829 38,967 47.21%
NOSH 737,984 659,444 649,478 644,234 381,309 159,261 144,325 31.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.13% 8.15% 7.70% 4.60% 5.48% 10.92% 9.33% -
ROE 4.39% 5.80% 5.48% 3.04% 4.26% 11.48% 9.33% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.15 29.20 27.52 23.97 30.37 32.01 27.02 1.27%
EPS 2.52 2.38 2.11 1.11 1.68 3.52 2.52 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.4092 0.3849 0.3655 0.3945 0.3066 0.27 12.18%
Adjusted Per Share Value based on latest NOSH - 636,470
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.83 16.83 15.66 13.53 10.14 4.47 3.42 32.86%
EPS 1.53 1.37 1.20 0.63 0.56 0.49 0.32 29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.2359 0.219 0.2063 0.1318 0.0428 0.0341 47.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.64 1.60 0.815 1.01 1.26 0.42 0.39 -
P/RPS 5.63 5.48 2.96 4.21 4.15 1.31 1.44 25.50%
P/EPS 69.35 67.39 38.63 90.99 75.00 11.93 15.48 28.37%
EY 1.44 1.48 2.59 1.10 1.33 8.38 6.46 -22.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.91 2.12 2.76 3.19 1.37 1.44 13.31%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 28/11/17 02/12/16 25/11/15 26/11/14 18/11/13 19/11/12 -
Price 1.61 1.49 0.81 1.00 0.74 0.825 0.34 -
P/RPS 5.52 5.10 2.94 4.17 2.44 2.58 1.26 27.90%
P/EPS 68.08 62.75 38.39 90.09 44.05 23.44 13.49 30.95%
EY 1.47 1.59 2.60 1.11 2.27 4.27 7.41 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 3.64 2.10 2.74 1.88 2.69 1.26 15.48%

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