[GFM] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 30.61%
YoY- 922.51%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 115,801 112,637 104,472 100,244 75,007 48,991 25,248 176.82%
PBT 14,425 16,053 14,692 13,087 10,377 6,925 3,834 142.49%
Tax -5,406 -5,188 -4,708 -4,319 -3,664 -2,904 -2,133 86.20%
NP 9,019 10,865 9,984 8,768 6,713 4,021 1,701 204.99%
-
NP to SH 9,019 10,865 9,984 8,768 6,713 4,021 1,701 204.99%
-
Tax Rate 37.48% 32.32% 32.04% 33.00% 35.31% 41.94% 55.63% -
Total Cost 106,782 101,772 94,488 91,476 68,294 44,970 23,547 174.73%
-
Net Worth 72,824 68,496 64,215 59,934 59,934 0 5,667 451.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 72,824 68,496 64,215 59,934 59,934 0 5,667 451.20%
NOSH 440,702 428,103 428,103 428,103 428,103 428,103 40,484 393.33%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.79% 9.65% 9.56% 8.75% 8.95% 8.21% 6.74% -
ROE 12.38% 15.86% 15.55% 14.63% 11.20% 0.00% 30.01% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.03 26.31 24.40 23.42 17.52 11.44 62.37 -42.81%
EPS 2.11 2.54 2.33 2.05 1.57 0.94 4.20 -36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.14 0.14 0.00 0.14 13.85%
Adjusted Per Share Value based on latest NOSH - 428,103
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.25 14.83 13.75 13.20 9.88 6.45 3.32 177.09%
EPS 1.19 1.43 1.31 1.15 0.88 0.53 0.22 209.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.0902 0.0845 0.0789 0.0789 0.00 0.0075 449.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.555 0.49 0.50 0.615 0.665 0.635 0.01 -
P/RPS 2.05 1.86 2.05 2.63 3.80 5.55 0.02 2108.84%
P/EPS 26.36 19.31 21.44 30.03 42.41 67.61 0.24 2213.27%
EY 3.79 5.18 4.66 3.33 2.36 1.48 420.17 -95.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.06 3.33 4.39 4.75 0.00 0.07 1203.57%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 22/05/18 27/02/18 20/11/17 25/08/17 01/06/17 06/04/17 -
Price 0.51 0.535 0.55 0.515 0.62 0.70 0.755 -
P/RPS 1.89 2.03 2.25 2.20 3.54 6.12 1.21 34.73%
P/EPS 24.22 21.08 23.58 25.15 39.54 74.53 17.97 22.08%
EY 4.13 4.74 4.24 3.98 2.53 1.34 5.57 -18.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.34 3.67 3.68 4.43 0.00 5.39 -32.40%

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