[GHLSYS] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -48.89%
YoY- 116.27%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 59,751 68,001 55,879 52,552 24,759 17,467 11,728 31.15%
PBT 7,724 6,692 5,710 4,415 1,547 2,003 1,207 36.23%
Tax -1,853 -1,355 -1,379 -1,090 -7 0 -96 63.74%
NP 5,871 5,337 4,331 3,325 1,540 2,003 1,111 31.96%
-
NP to SH 5,866 5,326 4,327 3,337 1,543 2,010 1,111 31.94%
-
Tax Rate 23.99% 20.25% 24.15% 24.69% 0.45% 0.00% 7.95% -
Total Cost 53,880 62,664 51,548 49,227 23,219 15,464 10,617 31.07%
-
Net Worth 275,759 264,393 240,439 228,071 91,736 43,972 37,514 39.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 275,759 264,393 240,439 228,071 91,736 43,972 37,514 39.41%
NOSH 659,444 657,530 645,820 641,730 241,093 145,652 144,285 28.80%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.83% 7.85% 7.75% 6.33% 6.22% 11.47% 9.47% -
ROE 2.13% 2.01% 1.80% 1.46% 1.68% 4.57% 2.96% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.07 10.34 8.65 8.19 10.27 11.99 8.13 1.83%
EPS 0.89 0.81 0.67 0.52 0.64 1.38 0.77 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4186 0.4021 0.3723 0.3554 0.3805 0.3019 0.26 8.25%
Adjusted Per Share Value based on latest NOSH - 641,730
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.23 5.96 4.90 4.60 2.17 1.53 1.03 31.08%
EPS 0.51 0.47 0.38 0.29 0.14 0.18 0.10 31.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.2316 0.2106 0.1998 0.0804 0.0385 0.0329 39.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.15 1.10 0.895 1.04 0.87 0.285 0.44 -
P/RPS 12.68 10.64 10.34 12.70 8.47 2.38 5.41 15.24%
P/EPS 129.15 135.80 133.58 200.00 135.94 20.65 57.14 14.55%
EY 0.77 0.74 0.75 0.50 0.74 4.84 1.75 -12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.74 2.40 2.93 2.29 0.94 1.69 8.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 26/05/17 26/05/16 28/05/15 28/05/14 28/05/13 23/05/12 -
Price 1.44 1.44 0.825 1.12 0.845 0.28 0.38 -
P/RPS 15.88 13.92 9.53 13.68 8.23 2.33 4.68 22.57%
P/EPS 161.72 177.78 123.13 215.38 132.03 20.29 49.35 21.86%
EY 0.62 0.56 0.81 0.46 0.76 4.93 2.03 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.58 2.22 3.15 2.22 0.93 1.46 15.34%

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