[GFM] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.73%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 150,500 169,752 123,095 119,056 122,198 127,676 104,472 27.63%
PBT 23,324 29,924 12,263 13,294 11,806 16,324 14,695 36.18%
Tax -6,080 -7,808 -4,635 -5,378 -4,458 -5,004 -4,709 18.62%
NP 17,244 22,116 7,628 7,916 7,348 11,320 9,986 44.07%
-
NP to SH 17,244 22,116 7,628 7,916 7,348 11,320 9,986 44.07%
-
Tax Rate 26.07% 26.09% 37.80% 40.45% 37.76% 30.65% 32.04% -
Total Cost 133,256 147,636 115,467 111,140 114,850 116,356 94,486 25.84%
-
Net Worth 98,891 94,182 88,267 78,209 72,824 68,496 64,215 33.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 98,891 94,182 88,267 78,209 72,824 68,496 64,215 33.46%
NOSH 470,913 470,913 470,913 454,802 440,702 428,103 428,103 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.46% 13.03% 6.20% 6.65% 6.01% 8.87% 9.56% -
ROE 17.44% 23.48% 8.64% 10.12% 10.09% 16.53% 15.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 31.96 36.05 27.89 27.40 28.53 29.82 24.40 19.77%
EPS 3.66 4.68 1.73 1.83 1.72 2.64 2.33 35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.18 0.17 0.16 0.15 25.22%
Adjusted Per Share Value based on latest NOSH - 454,802
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.81 22.35 16.21 15.67 16.09 16.81 13.75 27.64%
EPS 2.27 2.91 1.00 1.04 0.97 1.49 1.31 44.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.124 0.1162 0.103 0.0959 0.0902 0.0845 33.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.435 0.50 0.43 0.475 0.555 0.49 0.50 -
P/RPS 1.36 1.39 1.54 1.73 1.95 1.64 2.05 -23.99%
P/EPS 11.88 10.65 24.88 26.07 32.36 18.53 21.44 -32.61%
EY 8.42 9.39 4.02 3.84 3.09 5.40 4.67 48.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.50 2.15 2.64 3.26 3.06 3.33 -27.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 23/05/19 28/02/19 22/11/18 27/08/18 22/05/18 27/02/18 -
Price 0.40 0.445 0.48 0.51 0.51 0.535 0.55 -
P/RPS 1.25 1.23 1.72 1.86 1.79 1.79 2.25 -32.49%
P/EPS 10.92 9.48 27.77 27.99 29.73 20.23 23.58 -40.22%
EY 9.15 10.55 3.60 3.57 3.36 4.94 4.24 67.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.23 2.40 2.83 3.00 3.34 3.67 -35.60%

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