[GHLSYS] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 7.23%
YoY- 75.19%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 347,763 295,369 255,585 245,923 211,379 164,934 67,174 31.51%
PBT 38,876 38,046 25,750 24,774 16,128 11,122 3,280 50.96%
Tax -11,856 -13,462 -5,153 -6,624 -5,887 -4,750 1,885 -
NP 27,020 24,584 20,597 18,150 10,241 6,372 5,165 31.73%
-
NP to SH 28,725 24,542 20,542 18,115 10,340 6,531 5,263 32.67%
-
Tax Rate 30.50% 35.38% 20.01% 26.74% 36.50% 42.71% -57.47% -
Total Cost 320,743 270,785 234,988 227,773 201,138 158,562 62,009 31.49%
-
Net Worth 448,595 401,610 274,003 259,167 239,109 200,138 57,928 40.63%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 448,595 401,610 274,003 259,167 239,109 200,138 57,928 40.63%
NOSH 749,209 737,984 659,444 653,309 650,816 574,285 190,555 25.61%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.77% 8.32% 8.06% 7.38% 4.84% 3.86% 7.69% -
ROE 6.40% 6.11% 7.50% 6.99% 4.32% 3.26% 9.09% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.82 40.06 38.84 37.64 32.48 28.72 35.25 4.84%
EPS 3.87 3.33 3.12 2.77 1.59 1.14 2.76 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6039 0.5447 0.4164 0.3967 0.3674 0.3485 0.304 12.11%
Adjusted Per Share Value based on latest NOSH - 654,724
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 30.47 25.88 22.39 21.54 18.52 14.45 5.88 31.53%
EPS 2.52 2.15 1.80 1.59 0.91 0.57 0.46 32.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.3518 0.24 0.227 0.2095 0.1753 0.0507 40.65%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.35 1.58 1.52 0.90 0.965 0.72 0.71 -
P/RPS 2.88 3.94 3.91 2.39 2.97 2.51 2.01 6.17%
P/EPS 34.91 47.47 48.69 32.46 60.74 63.31 25.71 5.22%
EY 2.86 2.11 2.05 3.08 1.65 1.58 3.89 -4.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.90 3.65 2.27 2.63 2.07 2.34 -0.72%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 21/02/18 20/02/17 25/02/16 25/02/15 20/02/14 -
Price 1.67 1.70 1.44 1.11 0.905 0.85 0.805 -
P/RPS 3.57 4.24 3.71 2.95 2.79 2.96 2.28 7.75%
P/EPS 43.19 51.07 46.13 40.03 56.96 74.74 29.15 6.76%
EY 2.32 1.96 2.17 2.50 1.76 1.34 3.43 -6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.12 3.46 2.80 2.46 2.44 2.65 0.74%

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