[GHLSYS] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 549.85%
YoY- -23.23%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 68,001 55,879 52,552 24,759 17,467 11,728 15,560 27.83%
PBT 6,692 5,710 4,415 1,547 2,003 1,207 526 52.73%
Tax -1,355 -1,379 -1,090 -7 0 -96 0 -
NP 5,337 4,331 3,325 1,540 2,003 1,111 526 47.08%
-
NP to SH 5,326 4,327 3,337 1,543 2,010 1,111 526 47.03%
-
Tax Rate 20.25% 24.15% 24.69% 0.45% 0.00% 7.95% 0.00% -
Total Cost 62,664 51,548 49,227 23,219 15,464 10,617 15,034 26.83%
-
Net Worth 264,393 240,439 228,071 91,736 43,972 37,514 58,870 28.41%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 264,393 240,439 228,071 91,736 43,972 37,514 58,870 28.41%
NOSH 657,530 645,820 641,730 241,093 145,652 144,285 138,421 29.62%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.85% 7.75% 6.33% 6.22% 11.47% 9.47% 3.38% -
ROE 2.01% 1.80% 1.46% 1.68% 4.57% 2.96% 0.89% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.34 8.65 8.19 10.27 11.99 8.13 11.24 -1.38%
EPS 0.81 0.67 0.52 0.64 1.38 0.77 0.38 13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3723 0.3554 0.3805 0.3019 0.26 0.4253 -0.92%
Adjusted Per Share Value based on latest NOSH - 241,093
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.96 4.90 4.60 2.17 1.53 1.03 1.36 27.89%
EPS 0.47 0.38 0.29 0.14 0.18 0.10 0.05 45.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2316 0.2106 0.1998 0.0804 0.0385 0.0329 0.0516 28.40%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.10 0.895 1.04 0.87 0.285 0.44 0.41 -
P/RPS 10.64 10.34 12.70 8.47 2.38 5.41 3.65 19.50%
P/EPS 135.80 133.58 200.00 135.94 20.65 57.14 107.89 3.90%
EY 0.74 0.75 0.50 0.74 4.84 1.75 0.93 -3.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.40 2.93 2.29 0.94 1.69 0.96 19.08%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 26/05/16 28/05/15 28/05/14 28/05/13 23/05/12 27/04/11 -
Price 1.44 0.825 1.12 0.845 0.28 0.38 0.44 -
P/RPS 13.92 9.53 13.68 8.23 2.33 4.68 3.91 23.54%
P/EPS 177.78 123.13 215.38 132.03 20.29 49.35 115.79 7.40%
EY 0.56 0.81 0.46 0.76 4.93 2.03 0.86 -6.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.22 3.15 2.22 0.93 1.46 1.03 23.05%

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