[GFM] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -8.82%
YoY- -6.99%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 123,292 141,220 129,390 113,732 115,216 124,976 121,525 0.96%
PBT 27,284 29,554 27,350 17,768 19,200 19,225 19,548 24.91%
Tax -11,816 -11,269 -10,166 -8,110 -8,608 -9,031 -9,141 18.68%
NP 15,468 18,285 17,184 9,658 10,592 10,194 10,406 30.27%
-
NP to SH 15,468 18,285 17,184 9,658 10,592 10,194 10,406 30.27%
-
Tax Rate 43.31% 38.13% 37.17% 45.64% 44.83% 46.98% 46.76% -
Total Cost 107,824 122,935 112,206 104,074 104,624 114,782 111,118 -1.98%
-
Net Worth 144,997 163,581 141,488 134,677 126,588 129,906 126,851 9.33%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 6,076 - - - - - - -
Div Payout % 39.28% - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 144,997 163,581 141,488 134,677 126,588 129,906 126,851 9.33%
NOSH 690,462 690,462 575,385 575,385 550,385 550,378 550,378 16.33%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.55% 12.95% 13.28% 8.49% 9.19% 8.16% 8.56% -
ROE 10.67% 11.18% 12.15% 7.17% 8.37% 7.85% 8.20% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 17.86 24.17 22.86 20.27 20.93 23.09 22.99 -15.50%
EPS 2.24 3.13 3.04 1.72 1.92 1.88 1.97 8.94%
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.28 0.25 0.24 0.23 0.24 0.24 -8.52%
Adjusted Per Share Value based on latest NOSH - 575,385
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 16.23 18.59 17.04 14.97 15.17 16.45 16.00 0.95%
EPS 2.04 2.41 2.26 1.27 1.39 1.34 1.37 30.43%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.2154 0.1863 0.1773 0.1667 0.171 0.167 9.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.20 0.215 0.145 0.175 0.195 0.195 0.26 -
P/RPS 1.12 0.89 0.63 0.86 0.93 0.84 1.13 -0.59%
P/EPS 8.93 6.87 4.78 10.17 10.13 10.35 13.21 -22.99%
EY 11.20 14.56 20.94 9.83 9.87 9.66 7.57 29.87%
DY 4.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.77 0.58 0.73 0.85 0.81 1.08 -8.20%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 28/02/23 24/11/22 25/08/22 26/05/22 25/02/22 25/11/21 -
Price 0.19 0.215 0.215 0.175 0.18 0.22 0.21 -
P/RPS 1.06 0.89 0.94 0.86 0.86 0.95 0.91 10.71%
P/EPS 8.48 6.87 7.08 10.17 9.35 11.68 10.67 -14.21%
EY 11.79 14.56 14.12 9.83 10.69 8.56 9.38 16.48%
DY 4.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.77 0.86 0.73 0.78 0.92 0.88 1.51%

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