[GHLSYS] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.75%
YoY- 44.5%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 95,264 87,389 87,622 80,470 63,454 67,155 56,946 8.94%
PBT 11,798 8,960 8,776 10,841 6,521 6,203 5,366 14.01%
Tax -3,123 -3,072 -1,646 -3,723 -1,574 -1,815 -2,231 5.76%
NP 8,675 5,888 7,130 7,118 4,947 4,388 3,135 18.46%
-
NP to SH 8,671 5,977 7,877 7,108 4,919 4,411 3,189 18.12%
-
Tax Rate 26.47% 34.29% 18.76% 34.34% 24.14% 29.26% 41.58% -
Total Cost 86,589 81,501 80,492 73,352 58,507 62,767 53,811 8.24%
-
Net Worth 508,880 419,664 448,595 401,610 274,003 259,167 239,109 13.40%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 3,266 - -
Div Payout % - - - - - 74.05% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 508,880 419,664 448,595 401,610 274,003 259,167 239,109 13.40%
NOSH 1,141,500 1,141,500 749,209 737,984 659,444 654,724 650,816 9.80%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.11% 6.74% 8.14% 8.85% 7.80% 6.53% 5.51% -
ROE 1.70% 1.42% 1.76% 1.77% 1.80% 1.70% 1.33% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 8.35 8.78 11.80 10.91 9.64 10.28 8.75 -0.77%
EPS 0.76 0.60 1.06 0.96 0.75 0.68 0.49 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.4458 0.4218 0.6039 0.5447 0.4164 0.3967 0.3674 3.27%
Adjusted Per Share Value based on latest NOSH - 737,984
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 8.35 7.66 7.68 7.05 5.56 5.88 4.99 8.95%
EPS 0.76 0.52 0.69 0.62 0.43 0.39 0.28 18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.4458 0.3676 0.393 0.3518 0.24 0.227 0.2095 13.39%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.74 1.90 1.35 1.58 1.52 0.90 0.965 -
P/RPS 20.85 21.63 11.44 14.48 15.76 8.76 11.03 11.18%
P/EPS 229.06 316.28 127.31 163.89 203.33 133.30 196.94 2.54%
EY 0.44 0.32 0.79 0.61 0.49 0.75 0.51 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 3.90 4.50 2.24 2.90 3.65 2.27 2.63 6.78%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 25/02/20 27/02/19 21/02/18 20/02/17 25/02/16 -
Price 1.45 1.80 1.67 1.70 1.44 1.11 0.905 -
P/RPS 17.37 20.49 14.16 15.58 14.93 10.80 10.34 9.02%
P/EPS 190.89 299.63 157.49 176.34 192.63 164.40 184.69 0.55%
EY 0.52 0.33 0.63 0.57 0.52 0.61 0.54 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 3.25 4.27 2.77 3.12 3.46 2.80 2.46 4.74%

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