[GHLSYS] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 110,000 103,965 113,383 103,449 101,220 92,552 95,264 10.09% QoQ % 5.80% -8.31% 9.60% 2.20% 9.37% -2.85% - Horiz. % 115.47% 109.13% 119.02% 108.59% 106.25% 97.15% 100.00%
PBT 10,732 9,462 14,262 10,607 8,711 7,850 11,798 -6.13% QoQ % 13.42% -33.66% 34.46% 21.77% 10.97% -33.46% - Horiz. % 90.96% 80.20% 120.88% 89.91% 73.83% 66.54% 100.00%
Tax -4,437 -2,799 -4,543 -3,496 -2,555 -2,664 -3,123 26.46% QoQ % -58.52% 38.39% -29.95% -36.83% 4.09% 14.70% - Horiz. % 142.07% 89.63% 145.47% 111.94% 81.81% 85.30% 100.00%
NP 6,295 6,663 9,719 7,111 6,156 5,186 8,675 -19.30% QoQ % -5.52% -31.44% 36.68% 15.51% 18.70% -40.22% - Horiz. % 72.56% 76.81% 112.03% 81.97% 70.96% 59.78% 100.00%
NP to SH 6,305 6,670 9,706 7,109 6,153 5,184 8,671 -19.19% QoQ % -5.47% -31.28% 36.53% 15.54% 18.69% -40.21% - Horiz. % 72.71% 76.92% 111.94% 81.99% 70.96% 59.79% 100.00%
Tax Rate 41.34 % 29.58 % 31.85 % 32.96 % 29.33 % 33.94 % 26.47 % 34.72% QoQ % 39.76% -7.13% -3.37% 12.38% -13.58% 28.22% - Horiz. % 156.18% 111.75% 120.32% 124.52% 110.80% 128.22% 100.00%
Total Cost 103,705 97,302 103,664 96,338 95,064 87,366 86,589 12.82% QoQ % 6.58% -6.14% 7.60% 1.34% 8.81% 0.90% - Horiz. % 119.77% 112.37% 119.72% 111.26% 109.79% 100.90% 100.00%
Net Worth 529,770 520,067 510,821 525,090 518,811 513,332 508,880 2.73% QoQ % 1.87% 1.81% -2.72% 1.21% 1.07% 0.87% - Horiz. % 104.10% 102.20% 100.38% 103.19% 101.95% 100.87% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 28,537 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 401.43 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 529,770 520,067 510,821 525,090 518,811 513,332 508,880 2.73% QoQ % 1.87% 1.81% -2.72% 1.21% 1.07% 0.87% - Horiz. % 104.10% 102.20% 100.38% 103.19% 101.95% 100.87% 100.00%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.72 % 6.41 % 8.57 % 6.87 % 6.08 % 5.60 % 9.11 % -26.74% QoQ % -10.76% -25.20% 24.75% 12.99% 8.57% -38.53% - Horiz. % 62.79% 70.36% 94.07% 75.41% 66.74% 61.47% 100.00%
ROE 1.19 % 1.28 % 1.90 % 1.35 % 1.19 % 1.01 % 1.70 % -21.21% QoQ % -7.03% -32.63% 40.74% 13.45% 17.82% -40.59% - Horiz. % 70.00% 75.29% 111.76% 79.41% 70.00% 59.41% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.64 9.11 9.93 9.06 8.87 8.11 8.35 10.08% QoQ % 5.82% -8.26% 9.60% 2.14% 9.37% -2.87% - Horiz. % 115.45% 109.10% 118.92% 108.50% 106.23% 97.13% 100.00%
EPS 0.55 0.58 0.85 0.62 0.54 0.45 0.76 -19.44% QoQ % -5.17% -31.76% 37.10% 14.81% 20.00% -40.79% - Horiz. % 72.37% 76.32% 111.84% 81.58% 71.05% 59.21% 100.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4641 0.4556 0.4475 0.4600 0.4545 0.4497 0.4458 2.73% QoQ % 1.87% 1.81% -2.72% 1.21% 1.07% 0.87% - Horiz. % 104.10% 102.20% 100.38% 103.19% 101.95% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,141,500 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.64 9.11 9.93 9.06 8.87 8.11 8.35 10.08% QoQ % 5.82% -8.26% 9.60% 2.14% 9.37% -2.87% - Horiz. % 115.45% 109.10% 118.92% 108.50% 106.23% 97.13% 100.00%
EPS 0.55 0.58 0.85 0.62 0.54 0.45 0.76 -19.44% QoQ % -5.17% -31.76% 37.10% 14.81% 20.00% -40.79% - Horiz. % 72.37% 76.32% 111.84% 81.58% 71.05% 59.21% 100.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4641 0.4556 0.4475 0.4600 0.4545 0.4497 0.4458 2.73% QoQ % 1.87% 1.81% -2.72% 1.21% 1.07% 0.87% - Horiz. % 104.10% 102.20% 100.38% 103.19% 101.95% 100.87% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.7700 0.8600 0.8600 0.7700 1.2100 1.5200 1.7400 -
P/RPS 7.99 9.44 8.66 8.50 13.65 18.75 20.85 -47.33% QoQ % -15.36% 9.01% 1.88% -37.73% -27.20% -10.07% - Horiz. % 38.32% 45.28% 41.53% 40.77% 65.47% 89.93% 100.00%
P/EPS 139.41 147.18 101.14 123.64 224.48 334.70 229.06 -28.25% QoQ % -5.28% 45.52% -18.20% -44.92% -32.93% 46.12% - Horiz. % 60.86% 64.25% 44.15% 53.98% 98.00% 146.12% 100.00%
EY 0.72 0.68 0.99 0.81 0.45 0.30 0.44 38.99% QoQ % 5.88% -31.31% 22.22% 80.00% 50.00% -31.82% - Horiz. % 163.64% 154.55% 225.00% 184.09% 102.27% 68.18% 100.00%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.66 1.89 1.92 1.67 2.66 3.38 3.90 -43.50% QoQ % -12.17% -1.56% 14.97% -37.22% -21.30% -13.33% - Horiz. % 42.56% 48.46% 49.23% 42.82% 68.21% 86.67% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 - - 29/11/22 25/08/22 26/05/22 - -
Price 0.7150 0.7850 0.9050 0.7650 1.1900 1.5200 1.4500 -
P/RPS 7.42 8.62 9.11 8.44 13.42 18.75 17.37 -43.37% QoQ % -13.92% -5.38% 7.94% -37.11% -28.43% 7.94% - Horiz. % 42.72% 49.63% 52.45% 48.59% 77.26% 107.94% 100.00%
P/EPS 129.45 134.34 106.43 122.84 220.77 334.70 190.89 -22.87% QoQ % -3.64% 26.22% -13.36% -44.36% -34.04% 75.34% - Horiz. % 67.81% 70.38% 55.75% 64.35% 115.65% 175.34% 100.00%
EY 0.77 0.74 0.94 0.81 0.45 0.30 0.52 30.01% QoQ % 4.05% -21.28% 16.05% 80.00% 50.00% -42.31% - Horiz. % 148.08% 142.31% 180.77% 155.77% 86.54% 57.69% 100.00%
DY 0.00 0.00 0.00 3.27 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.54 1.72 2.02 1.66 2.62 3.38 3.25 -39.30% QoQ % -10.47% -14.85% 21.69% -36.64% -22.49% 4.00% - Horiz. % 47.38% 52.92% 62.15% 51.08% 80.62% 104.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q3 22 quarterly reporting.pdf 
