[GFM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 41.88%
YoY- 79.37%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 97,875 63,586 30,823 141,220 97,043 56,866 28,804 125.85%
PBT 25,244 12,588 6,821 29,554 20,513 8,884 4,800 202.11%
Tax -8,748 -5,617 -2,954 -11,269 -7,625 -4,055 -2,152 154.49%
NP 16,496 6,971 3,867 18,285 12,888 4,829 2,648 238.18%
-
NP to SH 16,496 6,971 3,867 18,285 12,888 4,829 2,648 238.18%
-
Tax Rate 34.65% 44.62% 43.31% 38.13% 37.17% 45.64% 44.83% -
Total Cost 81,379 56,615 26,956 122,935 84,155 52,037 26,156 112.97%
-
Net Worth 158,806 151,901 144,997 163,581 141,488 134,677 126,588 16.30%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 2,761 2,761 1,519 - - - - -
Div Payout % 16.74% 39.62% 39.28% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 158,806 151,901 144,997 163,581 141,488 134,677 126,588 16.30%
NOSH 690,462 690,462 690,462 690,462 575,385 575,385 550,385 16.30%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 16.85% 10.96% 12.55% 12.95% 13.28% 8.49% 9.19% -
ROE 10.39% 4.59% 2.67% 11.18% 9.11% 3.59% 2.09% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.18 9.21 4.46 24.17 17.15 10.13 5.23 94.32%
EPS 2.39 1.01 0.56 3.13 2.28 0.86 0.48 191.30%
DPS 0.40 0.40 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.28 0.25 0.24 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 690,462
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.89 8.37 4.06 18.59 12.78 7.49 3.79 125.98%
EPS 2.17 0.92 0.51 2.41 1.70 0.64 0.35 237.11%
DPS 0.36 0.36 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.20 0.1909 0.2154 0.1863 0.1773 0.1667 16.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.20 0.175 0.20 0.215 0.145 0.175 0.195 -
P/RPS 1.41 1.90 4.48 0.89 0.85 1.73 3.73 -47.68%
P/EPS 8.37 17.33 35.71 6.87 6.37 20.34 40.53 -65.02%
EY 11.95 5.77 2.80 14.56 15.71 4.92 2.47 185.77%
DY 2.00 2.29 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.95 0.77 0.58 0.73 0.85 1.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 24/05/23 28/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.25 0.195 0.19 0.215 0.215 0.175 0.18 -
P/RPS 1.76 2.12 4.26 0.89 1.25 1.73 3.44 -36.00%
P/EPS 10.46 19.31 33.92 6.87 9.44 20.34 37.41 -57.20%
EY 9.56 5.18 2.95 14.56 10.59 4.92 2.67 133.86%
DY 1.60 2.05 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.89 0.90 0.77 0.86 0.73 0.78 24.96%

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