[GFM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 28.48%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 106,301 75,250 42,438 123,095 89,292 61,099 31,919 122.84%
PBT 12,954 11,662 7,481 12,263 9,971 5,903 4,081 115.83%
Tax -3,828 -3,040 -1,952 -4,635 -4,034 -2,229 -1,251 110.62%
NP 9,126 8,622 5,529 7,628 5,937 3,674 2,830 118.11%
-
NP to SH 9,126 8,622 5,529 7,628 5,937 3,674 2,830 118.11%
-
Tax Rate 29.55% 26.07% 26.09% 37.80% 40.46% 37.76% 30.65% -
Total Cost 97,175 66,628 36,909 115,467 83,355 57,425 29,089 123.30%
-
Net Worth 94,190 98,891 94,182 88,267 78,209 72,824 68,496 23.63%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 94,190 98,891 94,182 88,267 78,209 72,824 68,496 23.63%
NOSH 471,518 470,913 470,913 470,913 454,802 440,702 428,103 6.64%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.59% 11.46% 13.03% 6.20% 6.65% 6.01% 8.87% -
ROE 9.69% 8.72% 5.87% 8.64% 7.59% 5.04% 4.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.57 15.98 9.01 27.89 20.55 14.26 7.46 109.04%
EPS 1.94 1.83 1.17 1.73 1.37 0.86 0.66 105.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.20 0.20 0.18 0.17 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 470,913
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.00 9.91 5.59 16.21 11.76 8.04 4.20 122.98%
EPS 1.20 1.14 0.73 1.00 0.78 0.48 0.37 118.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1302 0.124 0.1162 0.103 0.0959 0.0902 23.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.34 0.435 0.50 0.43 0.475 0.555 0.49 -
P/RPS 1.51 2.72 5.55 1.54 2.31 3.89 6.57 -62.44%
P/EPS 17.55 23.76 42.59 24.88 34.76 64.71 74.12 -61.69%
EY 5.70 4.21 2.35 4.02 2.88 1.55 1.35 161.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.07 2.50 2.15 2.64 3.26 3.06 -32.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 23/05/19 28/02/19 22/11/18 27/08/18 22/05/18 -
Price 0.34 0.40 0.445 0.48 0.51 0.51 0.535 -
P/RPS 1.51 2.50 4.94 1.72 2.48 3.58 7.18 -64.60%
P/EPS 17.55 21.85 37.90 27.77 37.32 59.46 80.93 -63.87%
EY 5.70 4.58 2.64 3.60 2.68 1.68 1.24 176.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.90 2.23 2.40 2.83 3.00 3.34 -36.22%

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