[GHLSYS] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 56.54%
YoY- 45.07%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 128,247 113,383 95,264 87,389 87,622 80,470 63,454 12.43%
PBT 10,008 14,262 11,798 8,960 8,776 10,841 6,521 7.39%
Tax -880 -4,543 -3,123 -3,072 -1,646 -3,723 -1,574 -9.23%
NP 9,128 9,719 8,675 5,888 7,130 7,118 4,947 10.74%
-
NP to SH 9,102 9,706 8,671 5,977 7,877 7,108 4,919 10.79%
-
Tax Rate 8.79% 31.85% 26.47% 34.29% 18.76% 34.34% 24.14% -
Total Cost 119,119 103,664 86,589 81,501 80,492 73,352 58,507 12.57%
-
Net Worth 544,838 510,821 508,880 419,664 448,595 401,610 274,003 12.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 544,838 510,821 508,880 419,664 448,595 401,610 274,003 12.13%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 749,209 737,984 659,444 9.57%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.12% 8.57% 9.11% 6.74% 8.14% 8.85% 7.80% -
ROE 1.67% 1.90% 1.70% 1.42% 1.76% 1.77% 1.80% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.23 9.93 8.35 8.78 11.80 10.91 9.64 2.57%
EPS 0.80 0.85 0.76 0.60 1.06 0.96 0.75 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4773 0.4475 0.4458 0.4218 0.6039 0.5447 0.4164 2.29%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.23 9.93 8.35 7.66 7.68 7.05 5.56 12.42%
EPS 0.80 0.85 0.76 0.52 0.69 0.62 0.43 10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4773 0.4475 0.4458 0.3676 0.393 0.3518 0.24 12.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.695 0.86 1.74 1.90 1.35 1.58 1.52 -
P/RPS 6.19 8.66 20.85 21.63 11.44 14.48 15.76 -14.41%
P/EPS 87.16 101.14 229.06 316.28 127.31 163.89 203.33 -13.16%
EY 1.15 0.99 0.44 0.32 0.79 0.61 0.49 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.92 3.90 4.50 2.24 2.90 3.65 -14.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 22/02/22 23/02/21 25/02/20 27/02/19 21/02/18 -
Price 0.655 0.905 1.45 1.80 1.67 1.70 1.44 -
P/RPS 5.83 9.11 17.37 20.49 14.16 15.58 14.93 -14.50%
P/EPS 82.14 106.43 190.89 299.63 157.49 176.34 192.63 -13.23%
EY 1.22 0.94 0.52 0.33 0.63 0.57 0.52 15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.02 3.25 4.27 2.77 3.12 3.46 -14.30%

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