[GHLSYS] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.87%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 352,290 334,650 340,611 278,353 259,286 235,714 203,566 9.56%
PBT 37,846 19,484 40,941 33,726 25,432 23,937 13,807 18.28%
Tax -12,491 -11,234 -13,933 -11,313 -5,394 -7,040 -6,674 11.00%
NP 25,355 8,250 27,008 22,413 20,038 16,897 7,133 23.51%
-
NP to SH 25,464 15,425 27,956 22,353 20,034 16,893 7,275 23.19%
-
Tax Rate 33.00% 57.66% 34.03% 33.54% 21.21% 29.41% 48.34% -
Total Cost 326,935 326,400 313,603 255,940 239,248 218,817 196,433 8.85%
-
Net Worth 500,433 475,029 445,552 397,013 269,265 250,398 232,629 13.60%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - 3,266 - - -
Div Payout % - - - - 16.31% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 500,433 475,029 445,552 397,013 269,265 250,398 232,629 13.60%
NOSH 1,141,500 761,000 749,209 737,984 659,444 650,555 636,470 10.21%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.20% 2.47% 7.93% 8.05% 7.73% 7.17% 3.50% -
ROE 5.09% 3.25% 6.27% 5.63% 7.44% 6.75% 3.13% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.86 44.11 45.46 37.76 39.40 36.23 31.98 -0.59%
EPS 2.23 2.03 3.73 3.03 3.04 2.60 1.14 11.82%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.4384 0.6261 0.5947 0.5385 0.4092 0.3849 0.3655 3.07%
Adjusted Per Share Value based on latest NOSH - 737,984
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.86 29.32 29.84 24.38 22.71 20.65 17.83 9.56%
EPS 2.23 1.35 2.45 1.96 1.76 1.48 0.64 23.10%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.4384 0.4161 0.3903 0.3478 0.2359 0.2194 0.2038 13.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.87 2.02 1.47 1.64 1.60 0.815 1.01 -
P/RPS 6.06 4.58 3.23 4.34 4.06 2.25 3.16 11.45%
P/EPS 83.83 99.36 39.40 54.09 52.55 31.39 88.36 -0.87%
EY 1.19 1.01 2.54 1.85 1.90 3.19 1.13 0.86%
DY 0.00 0.00 0.00 0.00 0.31 0.00 0.00 -
P/NAPS 4.27 3.23 2.47 3.05 3.91 2.12 2.76 7.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 19/11/20 28/11/19 22/11/18 28/11/17 02/12/16 25/11/15 -
Price 1.88 1.79 1.33 1.61 1.49 0.81 1.00 -
P/RPS 6.09 4.06 2.93 4.26 3.78 2.24 3.13 11.72%
P/EPS 84.28 88.05 35.64 53.10 48.94 31.19 87.49 -0.62%
EY 1.19 1.14 2.81 1.88 2.04 3.21 1.14 0.71%
DY 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
P/NAPS 4.29 2.86 2.24 2.99 3.64 2.10 2.74 7.75%

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