[GFM] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 136.64%
YoY- 28.0%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 103,485 53,328 144,983 97,875 63,586 30,823 141,220 -18.73%
PBT 19,074 9,647 40,893 25,244 12,588 6,821 29,554 -25.33%
Tax -7,034 -3,434 -13,486 -8,748 -5,617 -2,954 -11,269 -26.98%
NP 12,040 6,213 27,407 16,496 6,971 3,867 18,285 -24.33%
-
NP to SH 12,040 6,213 27,407 16,496 6,971 3,867 18,285 -24.33%
-
Tax Rate 36.88% 35.60% 32.98% 34.65% 44.62% 43.31% 38.13% -
Total Cost 91,445 47,115 117,576 81,379 56,615 26,956 122,935 -17.91%
-
Net Worth 151,892 151,892 131,187 158,806 151,901 144,997 163,581 -4.82%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 1,898 1,898 10,633 2,761 2,761 1,519 - -
Div Payout % 15.77% 30.56% 38.80% 16.74% 39.62% 39.28% - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 151,892 151,892 131,187 158,806 151,901 144,997 163,581 -4.82%
NOSH 759,462 759,462 690,462 690,462 690,462 690,462 690,462 6.56%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.63% 11.65% 18.90% 16.85% 10.96% 12.55% 12.95% -
ROE 7.93% 4.09% 20.89% 10.39% 4.59% 2.67% 11.18% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.63 7.02 21.00 14.18 9.21 4.46 24.17 -31.76%
EPS 1.59 0.82 3.97 2.39 1.01 0.56 3.13 -36.36%
DPS 0.25 0.25 1.54 0.40 0.40 0.22 0.00 -
NAPS 0.20 0.20 0.19 0.23 0.22 0.21 0.28 -20.11%
Adjusted Per Share Value based on latest NOSH - 690,462
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.62 7.02 19.09 12.89 8.37 4.06 18.59 -18.74%
EPS 1.59 0.82 3.61 2.17 0.92 0.51 2.41 -24.23%
DPS 0.25 0.25 1.40 0.36 0.36 0.20 0.00 -
NAPS 0.20 0.20 0.1727 0.2091 0.20 0.1909 0.2154 -4.82%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.42 0.39 0.28 0.20 0.175 0.20 0.215 -
P/RPS 3.08 5.55 1.33 1.41 1.90 4.48 0.89 128.96%
P/EPS 26.49 47.67 7.05 8.37 17.33 35.71 6.87 146.09%
EY 3.77 2.10 14.18 11.95 5.77 2.80 14.56 -59.40%
DY 0.60 0.64 5.50 2.00 2.29 1.10 0.00 -
P/NAPS 2.10 1.95 1.47 0.87 0.80 0.95 0.77 95.32%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 24/05/24 29/02/24 23/11/23 24/08/23 24/05/23 28/02/23 -
Price 0.285 0.425 0.25 0.25 0.195 0.19 0.215 -
P/RPS 2.09 6.05 1.19 1.76 2.12 4.26 0.89 76.76%
P/EPS 17.98 51.95 6.30 10.46 19.31 33.92 6.87 90.02%
EY 5.56 1.92 15.88 9.56 5.18 2.95 14.56 -47.39%
DY 0.88 0.59 6.16 1.60 2.05 1.16 0.00 -
P/NAPS 1.43 2.13 1.32 1.09 0.89 0.90 0.77 51.14%

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