[GHLSYS] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 62.71%
YoY- -5.35%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 332,119 297,221 264,902 247,028 260,142 214,898 192,130 9.54%
PBT 30,155 27,168 28,886 10,708 30,100 30,224 19,229 7.78%
Tax -10,463 -8,715 -9,418 -9,588 -10,211 -12,758 -3,579 19.56%
NP 19,692 18,453 19,468 1,120 19,889 17,466 15,650 3.90%
-
NP to SH 19,706 18,446 19,488 7,549 20,847 17,435 15,624 3.94%
-
Tax Rate 34.70% 32.08% 32.60% 89.54% 33.92% 42.21% 18.61% -
Total Cost 312,427 278,768 245,434 245,908 240,253 197,432 176,480 9.98%
-
Net Worth 534,108 525,090 500,433 475,029 445,552 397,013 269,265 12.08%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 28,537 - - - - - -
Div Payout % - 154.71% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 534,108 525,090 500,433 475,029 445,552 397,013 269,265 12.08%
NOSH 1,141,500 1,141,500 1,141,500 761,000 749,209 737,984 659,444 9.57%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.93% 6.21% 7.35% 0.45% 7.65% 8.13% 8.15% -
ROE 3.69% 3.51% 3.89% 1.59% 4.68% 4.39% 5.80% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.09 26.04 23.21 32.56 34.72 29.15 29.20 -0.06%
EPS 1.73 1.62 1.71 1.01 2.81 2.52 2.38 -5.17%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4679 0.46 0.4384 0.6261 0.5947 0.5385 0.4092 2.25%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.09 26.04 23.21 21.64 22.79 18.83 16.83 9.54%
EPS 1.73 1.62 1.71 0.66 1.83 1.53 1.37 3.96%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4679 0.46 0.4384 0.4161 0.3903 0.3478 0.2359 12.08%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.805 0.77 1.87 2.02 1.47 1.64 1.60 -
P/RPS 2.77 2.96 8.06 6.20 4.23 5.63 5.48 -10.74%
P/EPS 46.63 47.65 109.53 203.02 52.83 69.35 67.39 -5.95%
EY 2.14 2.10 0.91 0.49 1.89 1.44 1.48 6.33%
DY 0.00 3.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.67 4.27 3.23 2.47 3.05 3.91 -12.78%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 25/11/21 19/11/20 28/11/19 22/11/18 28/11/17 -
Price 0.75 0.765 1.88 1.79 1.33 1.61 1.49 -
P/RPS 2.58 2.94 8.10 5.50 3.83 5.52 5.10 -10.73%
P/EPS 43.44 47.34 110.12 179.90 47.80 68.08 62.75 -5.94%
EY 2.30 2.11 0.91 0.56 2.09 1.47 1.59 6.34%
DY 0.00 3.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.66 4.29 2.86 2.24 2.99 3.64 -12.79%

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