[GFM] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 4.8%
YoY- -42.48%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 127,434 128,204 116,869 112,750 115,308 124,336 130,590 -1.61%
PBT 19,946 19,000 17,551 17,133 17,038 14,872 13,420 30.26%
Tax -9,562 -8,856 -9,150 -10,134 -10,360 -9,764 -7,472 17.88%
NP 10,384 10,144 8,401 6,998 6,678 5,108 5,948 45.03%
-
NP to SH 10,384 10,144 8,401 6,998 6,678 5,108 5,948 45.03%
-
Tax Rate 47.94% 46.61% 52.13% 59.15% 60.81% 65.65% 55.68% -
Total Cost 117,050 118,060 108,468 105,752 108,630 119,228 124,642 -4.10%
-
Net Worth 125,642 114,593 114,191 117,900 118,136 108,625 103,664 13.68%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 125,642 114,593 114,191 117,900 118,136 108,625 103,664 13.68%
NOSH 537,880 520,880 520,880 519,513 472,284 472,284 472,284 9.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.15% 7.91% 7.19% 6.21% 5.79% 4.11% 4.55% -
ROE 8.26% 8.85% 7.36% 5.94% 5.65% 4.70% 5.74% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 24.34 24.61 23.54 22.95 24.40 26.33 27.71 -8.28%
EPS 1.98 1.96 1.69 1.43 1.42 1.08 1.26 35.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.23 0.24 0.25 0.23 0.22 5.97%
Adjusted Per Share Value based on latest NOSH - 519,513
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.78 16.88 15.39 14.84 15.18 16.37 17.19 -1.59%
EPS 1.37 1.34 1.11 0.92 0.88 0.67 0.78 45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1654 0.1509 0.1503 0.1552 0.1555 0.143 0.1365 13.67%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.23 0.31 0.18 0.17 0.19 0.11 0.29 -
P/RPS 0.94 1.26 0.76 0.74 0.78 0.42 1.05 -7.11%
P/EPS 11.60 15.92 10.64 11.93 13.44 10.17 22.97 -36.61%
EY 8.62 6.28 9.40 8.38 7.44 9.83 4.35 57.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.41 0.78 0.71 0.76 0.48 1.32 -19.14%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 21/05/20 28/02/20 -
Price 0.215 0.27 0.18 0.175 0.175 0.195 0.20 -
P/RPS 0.88 1.10 0.76 0.76 0.72 0.74 0.72 14.32%
P/EPS 10.84 13.86 10.64 12.28 12.38 18.03 15.84 -22.36%
EY 9.23 7.21 9.40 8.14 8.08 5.55 6.31 28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.23 0.78 0.73 0.70 0.85 0.91 -0.73%

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