[GHLSYS] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.15%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 445,502 392,485 352,290 334,650 340,611 278,353 259,286 9.43%
PBT 44,417 38,966 37,846 19,484 40,941 33,726 25,432 9.73%
Tax -15,006 -11,838 -12,491 -11,234 -13,933 -11,313 -5,394 18.58%
NP 29,411 27,128 25,355 8,250 27,008 22,413 20,038 6.60%
-
NP to SH 29,412 27,117 25,464 15,425 27,956 22,353 20,034 6.60%
-
Tax Rate 33.78% 30.38% 33.00% 57.66% 34.03% 33.54% 21.21% -
Total Cost 416,091 365,357 326,935 326,400 313,603 255,940 239,248 9.65%
-
Net Worth 534,108 525,090 500,433 475,029 445,552 397,013 269,265 12.08%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 28,537 - - - - 3,266 -
Div Payout % - 105.24% - - - - 16.31% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 534,108 525,090 500,433 475,029 445,552 397,013 269,265 12.08%
NOSH 1,141,500 1,141,500 1,141,500 761,000 749,209 737,984 659,444 9.57%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.60% 6.91% 7.20% 2.47% 7.93% 8.05% 7.73% -
ROE 5.51% 5.16% 5.09% 3.25% 6.27% 5.63% 7.44% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.03 34.38 30.86 44.11 45.46 37.76 39.40 -0.15%
EPS 2.58 2.38 2.23 2.03 3.73 3.03 3.04 -2.69%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.4679 0.46 0.4384 0.6261 0.5947 0.5385 0.4092 2.25%
Adjusted Per Share Value based on latest NOSH - 1,141,500
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.03 34.38 30.86 29.32 29.84 24.38 22.71 9.44%
EPS 2.58 2.38 2.23 1.35 2.45 1.96 1.76 6.57%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.4679 0.46 0.4384 0.4161 0.3903 0.3478 0.2359 12.08%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.805 0.77 1.87 2.02 1.47 1.64 1.60 -
P/RPS 2.06 2.24 6.06 4.58 3.23 4.34 4.06 -10.68%
P/EPS 31.24 32.41 83.83 99.36 39.40 54.09 52.55 -8.29%
EY 3.20 3.09 1.19 1.01 2.54 1.85 1.90 9.07%
DY 0.00 3.25 0.00 0.00 0.00 0.00 0.31 -
P/NAPS 1.72 1.67 4.27 3.23 2.47 3.05 3.91 -12.78%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 25/11/21 19/11/20 28/11/19 22/11/18 28/11/17 -
Price 0.75 0.765 1.88 1.79 1.33 1.61 1.49 -
P/RPS 1.92 2.22 6.09 4.06 2.93 4.26 3.78 -10.67%
P/EPS 29.11 32.20 84.28 88.05 35.64 53.10 48.94 -8.29%
EY 3.44 3.11 1.19 1.14 2.81 1.88 2.04 9.09%
DY 0.00 3.27 0.00 0.00 0.00 0.00 0.34 -
P/NAPS 1.60 1.66 4.29 2.86 2.24 2.99 3.64 -12.79%

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