[GFM] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -16.99%
YoY- 34.35%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 133,613 123,094 118,731 115,801 112,637 104,472 100,244 21.13%
PBT 15,664 12,262 16,073 14,425 16,053 14,692 13,087 12.74%
Tax -5,336 -4,635 -6,556 -5,406 -5,188 -4,708 -4,319 15.15%
NP 10,328 7,627 9,517 9,019 10,865 9,984 8,768 11.54%
-
NP to SH 10,328 7,627 9,517 9,019 10,865 9,984 8,768 11.54%
-
Tax Rate 34.07% 37.80% 40.79% 37.48% 32.32% 32.04% 33.00% -
Total Cost 123,285 115,467 109,214 106,782 101,772 94,488 91,476 22.03%
-
Net Worth 94,182 88,267 78,209 72,824 68,496 64,215 59,934 35.20%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 94,182 88,267 78,209 72,824 68,496 64,215 59,934 35.20%
NOSH 470,913 470,913 454,802 440,702 428,103 428,103 428,103 6.56%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.73% 6.20% 8.02% 7.79% 9.65% 9.56% 8.75% -
ROE 10.97% 8.64% 12.17% 12.38% 15.86% 15.55% 14.63% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.37 27.89 27.33 27.03 26.31 24.40 23.42 13.64%
EPS 2.19 1.73 2.19 2.11 2.54 2.33 2.05 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.18 0.17 0.16 0.15 0.14 26.87%
Adjusted Per Share Value based on latest NOSH - 440,702
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 17.59 16.21 15.63 15.25 14.83 13.75 13.20 21.11%
EPS 1.36 1.00 1.25 1.19 1.43 1.31 1.15 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1162 0.103 0.0959 0.0902 0.0845 0.0789 35.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.50 0.43 0.475 0.555 0.49 0.50 0.615 -
P/RPS 1.76 1.54 1.74 2.05 1.86 2.05 2.63 -23.51%
P/EPS 22.80 24.88 21.69 26.36 19.31 21.44 30.03 -16.78%
EY 4.39 4.02 4.61 3.79 5.18 4.66 3.33 20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.15 2.64 3.26 3.06 3.33 4.39 -31.31%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 28/02/19 22/11/18 27/08/18 22/05/18 27/02/18 20/11/17 -
Price 0.445 0.48 0.51 0.51 0.535 0.55 0.515 -
P/RPS 1.57 1.72 1.87 1.89 2.03 2.25 2.20 -20.15%
P/EPS 20.29 27.78 23.28 24.22 21.08 23.58 25.15 -13.34%
EY 4.93 3.60 4.29 4.13 4.74 4.24 3.98 15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.40 2.83 3.00 3.34 3.67 3.68 -28.41%

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