[GFM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 13.36%
YoY- 45.35%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 123,095 119,056 122,198 127,676 104,472 100,044 99,540 15.16%
PBT 12,263 13,294 11,806 16,324 14,695 11,452 12,338 -0.40%
Tax -4,635 -5,378 -4,458 -5,004 -4,709 -2,914 -3,062 31.73%
NP 7,628 7,916 7,348 11,320 9,986 8,537 9,276 -12.19%
-
NP to SH 7,628 7,916 7,348 11,320 9,986 8,537 9,276 -12.19%
-
Tax Rate 37.80% 40.45% 37.76% 30.65% 32.04% 25.45% 24.82% -
Total Cost 115,467 111,140 114,850 116,356 94,486 91,506 90,264 17.78%
-
Net Worth 88,267 78,209 72,824 68,496 64,215 59,934 59,934 29.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 88,267 78,209 72,824 68,496 64,215 59,934 59,934 29.35%
NOSH 470,913 454,802 440,702 428,103 428,103 428,103 428,103 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.20% 6.65% 6.01% 8.87% 9.56% 8.53% 9.32% -
ROE 8.64% 10.12% 10.09% 16.53% 15.55% 14.24% 15.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.89 27.40 28.53 29.82 24.40 23.37 23.25 12.85%
EPS 1.73 1.83 1.72 2.64 2.33 2.00 2.16 -13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.16 0.15 0.14 0.14 26.76%
Adjusted Per Share Value based on latest NOSH - 428,103
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.21 15.67 16.09 16.81 13.75 13.17 13.11 15.15%
EPS 1.00 1.04 0.97 1.49 1.31 1.12 1.22 -12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.103 0.0959 0.0902 0.0845 0.0789 0.0789 29.35%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.43 0.475 0.555 0.49 0.50 0.615 0.665 -
P/RPS 1.54 1.73 1.95 1.64 2.05 2.63 2.86 -33.73%
P/EPS 24.88 26.07 32.36 18.53 21.44 30.84 30.69 -13.02%
EY 4.02 3.84 3.09 5.40 4.67 3.24 3.26 14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.64 3.26 3.06 3.33 4.39 4.75 -40.96%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 27/08/18 22/05/18 27/02/18 20/11/17 25/08/17 -
Price 0.48 0.51 0.51 0.535 0.55 0.515 0.62 -
P/RPS 1.72 1.86 1.79 1.79 2.25 2.20 2.67 -25.35%
P/EPS 27.77 27.99 29.73 20.23 23.58 25.82 28.61 -1.96%
EY 3.60 3.57 3.36 4.94 4.24 3.87 3.49 2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.83 3.00 3.34 3.67 3.68 4.43 -33.46%

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