[GFM] QoQ Cumulative 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- 166.89%
YoY- 65.12%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 63,586 30,823 141,220 97,043 56,866 28,804 124,976 -36.34%
PBT 12,588 6,821 29,554 20,513 8,884 4,800 19,225 -24.65%
Tax -5,617 -2,954 -11,269 -7,625 -4,055 -2,152 -9,031 -27.19%
NP 6,971 3,867 18,285 12,888 4,829 2,648 10,194 -22.43%
-
NP to SH 6,971 3,867 18,285 12,888 4,829 2,648 10,194 -22.43%
-
Tax Rate 44.62% 43.31% 38.13% 37.17% 45.64% 44.83% 46.98% -
Total Cost 56,615 26,956 122,935 84,155 52,037 26,156 114,782 -37.65%
-
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 2,761 1,519 - - - - - -
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 4.59% 2.67% 11.18% 9.11% 3.59% 2.09% 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 9.21 4.46 24.17 17.15 10.13 5.23 23.09 -45.90%
EPS 1.01 0.56 3.13 2.28 0.86 0.48 1.88 -33.98%
DPS 0.40 0.22 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 8.37 4.06 18.59 12.78 7.49 3.79 16.45 -36.34%
EPS 0.92 0.51 2.41 1.70 0.64 0.35 1.34 -22.22%
DPS 0.36 0.20 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 1.90 4.48 0.89 0.85 1.73 3.73 0.84 72.57%
P/EPS 17.33 35.71 6.87 6.37 20.34 40.53 10.35 41.13%
EY 5.77 2.80 14.56 15.71 4.92 2.47 9.66 -29.14%
DY 2.29 1.10 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 2.12 4.26 0.89 1.25 1.73 3.44 0.95 71.01%
P/EPS 19.31 33.92 6.87 9.44 20.34 37.41 11.68 39.94%
EY 5.18 2.95 14.56 10.59 4.92 2.67 8.56 -28.52%
DY 2.05 1.16 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