[GHLSYS] YoY 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- -60.38%
YoY- -40.55%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 87,424 63,379 60,440 52,133 45,741 17,251 14,607 34.72%
PBT 13,286 6,674 6,334 2,463 2,973 2,074 981 54.36%
Tax -6,964 -1,595 -1,606 -1,398 -1,211 -67 -75 112.72%
NP 6,322 5,079 4,728 1,065 1,762 2,007 906 38.21%
-
NP to SH 6,304 5,065 4,684 1,082 1,820 2,023 906 38.14%
-
Tax Rate 52.42% 23.90% 25.36% 56.76% 40.73% 3.23% 7.65% -
Total Cost 81,102 58,300 55,712 51,068 43,979 15,244 13,701 34.47%
-
Net Worth 397,013 269,265 250,398 232,629 166,974 52,563 38,828 47.29%
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 397,013 269,265 250,398 232,629 166,974 52,563 38,828 47.29%
NOSH 737,984 659,444 650,555 636,470 423,255 171,440 143,809 31.31%
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 7.23% 8.01% 7.82% 2.04% 3.85% 11.63% 6.20% -
ROE 1.59% 1.88% 1.87% 0.47% 1.09% 3.85% 2.33% -
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 11.86 9.63 9.29 8.19 10.81 10.06 10.16 2.61%
EPS 0.86 0.77 0.72 0.17 0.43 1.18 0.63 5.32%
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 7.66 5.55 5.29 4.57 4.01 1.51 1.28 34.72%
EPS 0.55 0.44 0.41 0.09 0.16 0.18 0.08 37.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.2359 0.2194 0.2038 0.1463 0.046 0.034 47.30%
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 13.83 16.61 8.77 12.33 11.66 4.17 3.84 23.79%
P/EPS 191.80 207.87 113.19 594.12 293.02 35.59 61.90 20.73%
EY 0.52 0.48 0.88 0.17 0.34 2.81 1.62 -17.24%
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 13.58 15.47 8.72 12.21 6.85 8.20 3.35 26.25%
P/EPS 188.29 193.58 112.50 588.24 172.09 69.92 53.97 23.14%
EY 0.53 0.52 0.89 0.17 0.58 1.43 1.85 -18.79%
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