[GHLSYS] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.96%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 245,923 211,379 164,934 67,174 53,058 58,637 63,988 25.12%
PBT 24,774 16,128 11,122 3,280 2,831 -17,475 -14,665 -
Tax -6,624 -5,887 -4,750 1,885 1,520 -6,477 490 -
NP 18,150 10,241 6,372 5,165 4,351 -23,952 -14,175 -
-
NP to SH 18,115 10,340 6,531 5,263 4,369 -23,952 -14,175 -
-
Tax Rate 26.74% 36.50% 42.71% -57.47% -53.69% - - -
Total Cost 227,773 201,138 158,562 62,009 48,707 82,589 78,163 19.49%
-
Net Worth 259,167 239,109 200,138 57,928 40,899 38,930 64,114 26.18%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 259,167 239,109 200,138 57,928 40,899 38,930 64,114 26.18%
NOSH 653,309 650,816 574,285 190,555 143,962 152,011 152,002 27.48%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.38% 4.84% 3.86% 7.69% 8.20% -40.85% -22.15% -
ROE 6.99% 4.32% 3.26% 9.09% 10.68% -61.53% -22.11% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.64 32.48 28.72 35.25 36.86 38.57 42.10 -1.84%
EPS 2.77 1.59 1.14 2.76 3.03 -15.76 -9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3674 0.3485 0.304 0.2841 0.2561 0.4218 -1.01%
Adjusted Per Share Value based on latest NOSH - 190,555
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.54 18.52 14.45 5.88 4.65 5.14 5.61 25.10%
EPS 1.59 0.91 0.57 0.46 0.38 -2.10 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.2095 0.1753 0.0507 0.0358 0.0341 0.0562 26.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.90 0.965 0.72 0.71 0.27 0.29 0.42 -
P/RPS 2.39 2.97 2.51 2.01 0.73 0.75 1.00 15.61%
P/EPS 32.46 60.74 63.31 25.71 8.90 -1.84 -4.50 -
EY 3.08 1.65 1.58 3.89 11.24 -54.33 -22.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.63 2.07 2.34 0.95 1.13 1.00 14.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 25/02/16 25/02/15 20/02/14 21/02/13 29/02/12 28/02/11 -
Price 1.11 0.905 0.85 0.805 0.25 0.39 0.37 -
P/RPS 2.95 2.79 2.96 2.28 0.68 1.01 0.88 22.31%
P/EPS 40.03 56.96 74.74 29.15 8.24 -2.48 -3.97 -
EY 2.50 1.76 1.34 3.43 12.14 -40.40 -25.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.46 2.44 2.65 0.88 1.52 0.88 21.25%

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