[GFM] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 77.93%
YoY- 65.12%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized 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 127,172 123,292 141,220 129,390 113,732 115,216 124,976 1.17%
PBT 25,176 27,284 29,554 27,350 17,768 19,200 19,225 19.75%
Tax -11,234 -11,816 -11,269 -10,166 -8,110 -8,608 -9,031 15.71%
NP 13,942 15,468 18,285 17,184 9,658 10,592 10,194 23.28%
-
NP to SH 13,942 15,468 18,285 17,184 9,658 10,592 10,194 23.28%
-
Tax Rate 44.62% 43.31% 38.13% 37.17% 45.64% 44.83% 46.98% -
Total Cost 113,230 107,824 122,935 112,206 104,074 104,624 114,782 -0.90%
-
Net Worth 151,901 144,997 163,581 141,488 134,677 126,588 129,906 11.02%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,523 6,076 - - - - - -
Div Payout % 39.62% 39.28% - - - - - -
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 151,901 144,997 163,581 141,488 134,677 126,588 129,906 11.02%
NOSH 690,462 690,462 690,462 575,385 575,385 550,385 550,378 16.36%
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 10.96% 12.55% 12.95% 13.28% 8.49% 9.19% 8.16% -
ROE 9.18% 10.67% 11.18% 12.15% 7.17% 8.37% 7.85% -
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 18.42 17.86 24.17 22.86 20.27 20.93 23.09 -14.02%
EPS 2.02 2.24 3.13 3.04 1.72 1.92 1.88 4.91%
DPS 0.80 0.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.28 0.25 0.24 0.23 0.24 -5.65%
Adjusted Per Share Value based on latest NOSH - 575,385
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.74 16.23 18.59 17.04 14.97 15.17 16.45 1.17%
EPS 1.84 2.04 2.41 2.26 1.27 1.39 1.34 23.61%
DPS 0.73 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1909 0.2154 0.1863 0.1773 0.1667 0.171 11.04%
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 0.175 0.20 0.215 0.145 0.175 0.195 0.195 -
P/RPS 0.95 1.12 0.89 0.63 0.86 0.93 0.84 8.57%
P/EPS 8.67 8.93 6.87 4.78 10.17 10.13 10.35 -11.16%
EY 11.54 11.20 14.56 20.94 9.83 9.87 9.66 12.62%
DY 4.57 4.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.95 0.77 0.58 0.73 0.85 0.81 -0.82%
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 24/08/23 24/05/23 28/02/23 24/11/22 25/08/22 26/05/22 25/02/22 -
Price 0.195 0.19 0.215 0.215 0.175 0.18 0.22 -
P/RPS 1.06 1.06 0.89 0.94 0.86 0.86 0.95 7.59%
P/EPS 9.66 8.48 6.87 7.08 10.17 9.35 11.68 -11.92%
EY 10.36 11.79 14.56 14.12 9.83 10.69 8.56 13.60%
DY 4.10 4.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.77 0.86 0.73 0.78 0.92 -2.19%

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