[GFM] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 20.04%
YoY- 41.24%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 121,525 127,434 128,204 116,869 112,750 115,308 124,336 -1.51%
PBT 19,548 19,946 19,000 17,551 17,133 17,038 14,872 19.97%
Tax -9,141 -9,562 -8,856 -9,150 -10,134 -10,360 -9,764 -4.29%
NP 10,406 10,384 10,144 8,401 6,998 6,678 5,108 60.63%
-
NP to SH 10,406 10,384 10,144 8,401 6,998 6,678 5,108 60.63%
-
Tax Rate 46.76% 47.94% 46.61% 52.13% 59.15% 60.81% 65.65% -
Total Cost 111,118 117,050 118,060 108,468 105,752 108,630 119,228 -4.58%
-
Net Worth 126,851 125,642 114,593 114,191 117,900 118,136 108,625 10.88%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 126,851 125,642 114,593 114,191 117,900 118,136 108,625 10.88%
NOSH 550,378 537,880 520,880 520,880 519,513 472,284 472,284 10.72%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.56% 8.15% 7.91% 7.19% 6.21% 5.79% 4.11% -
ROE 8.20% 8.26% 8.85% 7.36% 5.94% 5.65% 4.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.99 24.34 24.61 23.54 22.95 24.40 26.33 -8.63%
EPS 1.97 1.98 1.96 1.69 1.43 1.42 1.08 49.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.22 0.23 0.24 0.25 0.23 2.87%
Adjusted Per Share Value based on latest NOSH - 520,880
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.00 16.78 16.88 15.39 14.85 15.18 16.37 -1.51%
EPS 1.37 1.37 1.34 1.11 0.92 0.88 0.67 61.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1654 0.1509 0.1504 0.1552 0.1556 0.143 10.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.26 0.23 0.31 0.18 0.17 0.19 0.11 -
P/RPS 1.13 0.94 1.26 0.76 0.74 0.78 0.42 93.32%
P/EPS 13.21 11.60 15.92 10.64 11.93 13.44 10.17 19.02%
EY 7.57 8.62 6.28 9.40 8.38 7.44 9.83 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.96 1.41 0.78 0.71 0.76 0.48 71.62%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 21/05/20 -
Price 0.21 0.215 0.27 0.18 0.175 0.175 0.195 -
P/RPS 0.91 0.88 1.10 0.76 0.76 0.72 0.74 14.76%
P/EPS 10.67 10.84 13.86 10.64 12.28 12.38 18.03 -29.48%
EY 9.38 9.23 7.21 9.40 8.14 8.08 5.55 41.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 1.23 0.78 0.73 0.70 0.85 2.33%

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