[GFM] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -7.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 122,198 127,676 104,472 100,044 99,540 95,016 92,077 20.82%
PBT 11,806 16,324 14,695 11,452 12,338 10,872 17,742 -23.83%
Tax -4,458 -5,004 -4,709 -2,914 -3,062 -3,084 -4,699 -3.45%
NP 7,348 11,320 9,986 8,537 9,276 7,788 13,043 -31.85%
-
NP to SH 7,348 11,320 9,986 8,537 9,276 7,788 13,043 -31.85%
-
Tax Rate 37.76% 30.65% 32.04% 25.45% 24.82% 28.37% 26.49% -
Total Cost 114,850 116,356 94,486 91,506 90,264 87,228 79,034 28.38%
-
Net Worth 72,824 68,496 64,215 59,934 59,934 64,215 5,667 451.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 72,824 68,496 64,215 59,934 59,934 64,215 5,667 451.20%
NOSH 440,702 428,103 428,103 428,103 428,103 428,103 428,102 1.95%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.01% 8.87% 9.56% 8.53% 9.32% 8.20% 14.17% -
ROE 10.09% 16.53% 15.55% 14.24% 15.48% 12.13% 230.13% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.53 29.82 24.40 23.37 23.25 22.19 227.44 -75.03%
EPS 1.72 2.64 2.33 2.00 2.16 0.00 3.05 -31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.14 0.14 0.15 0.14 13.85%
Adjusted Per Share Value based on latest NOSH - 428,103
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.09 16.81 13.75 13.17 13.11 12.51 12.12 20.85%
EPS 0.97 1.49 1.31 1.12 1.22 1.03 1.72 -31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.0902 0.0845 0.0789 0.0789 0.0845 0.0075 449.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.555 0.49 0.50 0.615 0.665 0.635 0.01 -
P/RPS 1.95 1.64 2.05 2.63 2.86 2.86 0.00 -
P/EPS 32.36 18.53 21.44 30.84 30.69 34.91 0.03 10553.18%
EY 3.09 5.40 4.67 3.24 3.26 2.86 3,221.77 -99.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.06 3.33 4.39 4.75 4.23 0.07 1203.57%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 22/05/18 27/02/18 20/11/17 25/08/17 01/06/17 06/04/17 -
Price 0.51 0.535 0.55 0.515 0.62 0.70 0.755 -
P/RPS 1.79 1.79 2.25 2.20 2.67 3.15 0.33 209.67%
P/EPS 29.73 20.23 23.58 25.82 28.61 38.48 2.34 447.02%
EY 3.36 4.94 4.24 3.87 3.49 2.60 42.67 -81.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.34 3.67 3.68 4.43 4.67 5.39 -32.40%

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