[GHLSYS] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 3.83%
YoY- 25.07%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 392,485 352,290 334,650 340,611 278,353 259,286 235,714 8.86%
PBT 38,966 37,846 19,484 40,941 33,726 25,432 23,937 8.45%
Tax -11,838 -12,491 -11,234 -13,933 -11,313 -5,394 -7,040 9.04%
NP 27,128 25,355 8,250 27,008 22,413 20,038 16,897 8.20%
-
NP to SH 27,117 25,464 15,425 27,956 22,353 20,034 16,893 8.20%
-
Tax Rate 30.38% 33.00% 57.66% 34.03% 33.54% 21.21% 29.41% -
Total Cost 365,357 326,935 326,400 313,603 255,940 239,248 218,817 8.91%
-
Net Worth 525,090 500,433 475,029 445,552 397,013 269,265 250,398 13.12%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 28,537 - - - - 3,266 - -
Div Payout % 105.24% - - - - 16.31% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 525,090 500,433 475,029 445,552 397,013 269,265 250,398 13.12%
NOSH 1,141,500 1,141,500 761,000 749,209 737,984 659,444 650,555 9.81%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.91% 7.20% 2.47% 7.93% 8.05% 7.73% 7.17% -
ROE 5.16% 5.09% 3.25% 6.27% 5.63% 7.44% 6.75% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 34.38 30.86 44.11 45.46 37.76 39.40 36.23 -0.86%
EPS 2.38 2.23 2.03 3.73 3.03 3.04 2.60 -1.46%
DPS 2.50 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.46 0.4384 0.6261 0.5947 0.5385 0.4092 0.3849 3.01%
Adjusted Per Share Value based on latest NOSH - 749,209
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 34.38 30.86 29.32 29.84 24.38 22.71 20.65 8.86%
EPS 2.38 2.23 1.35 2.45 1.96 1.76 1.48 8.23%
DPS 2.50 0.00 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.46 0.4384 0.4161 0.3903 0.3478 0.2359 0.2194 13.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.77 1.87 2.02 1.47 1.64 1.60 0.815 -
P/RPS 2.24 6.06 4.58 3.23 4.34 4.06 2.25 -0.07%
P/EPS 32.41 83.83 99.36 39.40 54.09 52.55 31.39 0.53%
EY 3.09 1.19 1.01 2.54 1.85 1.90 3.19 -0.52%
DY 3.25 0.00 0.00 0.00 0.00 0.31 0.00 -
P/NAPS 1.67 4.27 3.23 2.47 3.05 3.91 2.12 -3.89%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 25/11/21 19/11/20 28/11/19 22/11/18 28/11/17 02/12/16 -
Price 0.765 1.88 1.79 1.33 1.61 1.49 0.81 -
P/RPS 2.22 6.09 4.06 2.93 4.26 3.78 2.24 -0.14%
P/EPS 32.20 84.28 88.05 35.64 53.10 48.94 31.19 0.53%
EY 3.11 1.19 1.14 2.81 1.88 2.04 3.21 -0.52%
DY 3.27 0.00 0.00 0.00 0.00 0.34 0.00 -
P/NAPS 1.66 4.29 2.86 2.24 2.99 3.64 2.10 -3.84%

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