[GFM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -2.04%
YoY- 21.34%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 129,390 113,732 115,216 124,976 121,525 127,434 128,204 0.61%
PBT 27,350 17,768 19,200 19,225 19,548 19,946 19,000 27.45%
Tax -10,166 -8,110 -8,608 -9,031 -9,141 -9,562 -8,856 9.62%
NP 17,184 9,658 10,592 10,194 10,406 10,384 10,144 42.05%
-
NP to SH 17,184 9,658 10,592 10,194 10,406 10,384 10,144 42.05%
-
Tax Rate 37.17% 45.64% 44.83% 46.98% 46.76% 47.94% 46.61% -
Total Cost 112,206 104,074 104,624 114,782 111,118 117,050 118,060 -3.33%
-
Net Worth 141,488 134,677 126,588 129,906 126,851 125,642 114,593 15.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 141,488 134,677 126,588 129,906 126,851 125,642 114,593 15.07%
NOSH 575,385 575,385 550,385 550,378 550,378 537,880 520,880 6.85%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.28% 8.49% 9.19% 8.16% 8.56% 8.15% 7.91% -
ROE 12.15% 7.17% 8.37% 7.85% 8.20% 8.26% 8.85% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.86 20.27 20.93 23.09 22.99 24.34 24.61 -4.79%
EPS 3.04 1.72 1.92 1.88 1.97 1.98 1.96 33.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.23 0.24 0.24 0.24 0.22 8.88%
Adjusted Per Share Value based on latest NOSH - 550,378
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.04 14.97 15.17 16.45 16.00 16.78 16.88 0.63%
EPS 2.26 1.27 1.39 1.34 1.37 1.37 1.34 41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1863 0.1773 0.1667 0.171 0.167 0.1654 0.1509 15.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.145 0.175 0.195 0.195 0.26 0.23 0.31 -
P/RPS 0.63 0.86 0.93 0.84 1.13 0.94 1.26 -36.97%
P/EPS 4.78 10.17 10.13 10.35 13.21 11.60 15.92 -55.12%
EY 20.94 9.83 9.87 9.66 7.57 8.62 6.28 123.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.73 0.85 0.81 1.08 0.96 1.41 -44.65%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 25/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.215 0.175 0.18 0.22 0.21 0.215 0.27 -
P/RPS 0.94 0.86 0.86 0.95 0.91 0.88 1.10 -9.94%
P/EPS 7.08 10.17 9.35 11.68 10.67 10.84 13.86 -36.07%
EY 14.12 9.83 10.69 8.56 9.38 9.23 7.21 56.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.78 0.92 0.88 0.90 1.23 -21.20%

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