[GFM] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.52%
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 137,245 133,613 123,094 118,731 115,801 112,637 104,472 20.00%
PBT 18,021 15,664 12,262 16,073 14,425 16,053 14,692 14.62%
Tax -5,445 -5,336 -4,635 -6,556 -5,406 -5,188 -4,708 10.21%
NP 12,576 10,328 7,627 9,517 9,019 10,865 9,984 16.68%
-
NP to SH 12,576 10,328 7,627 9,517 9,019 10,865 9,984 16.68%
-
Tax Rate 30.21% 34.07% 37.80% 40.79% 37.48% 32.32% 32.04% -
Total Cost 124,669 123,285 115,467 109,214 106,782 101,772 94,488 20.35%
-
Net Worth 98,891 94,182 88,267 78,209 72,824 68,496 64,215 33.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 98,891 94,182 88,267 78,209 72,824 68,496 64,215 33.46%
NOSH 470,913 470,913 470,913 454,802 440,702 428,103 428,103 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.16% 7.73% 6.20% 8.02% 7.79% 9.65% 9.56% -
ROE 12.72% 10.97% 8.64% 12.17% 12.38% 15.86% 15.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.14 28.37 27.89 27.33 27.03 26.31 24.40 12.60%
EPS 2.67 2.19 1.73 2.19 2.11 2.54 2.33 9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.18 0.17 0.16 0.15 25.22%
Adjusted Per Share Value based on latest NOSH - 454,802
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.07 17.59 16.21 15.63 15.25 14.83 13.75 20.03%
EPS 1.66 1.36 1.00 1.25 1.19 1.43 1.31 17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.124 0.1162 0.103 0.0959 0.0902 0.0845 33.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.435 0.50 0.43 0.475 0.555 0.49 0.50 -
P/RPS 1.49 1.76 1.54 1.74 2.05 1.86 2.05 -19.20%
P/EPS 16.29 22.80 24.88 21.69 26.36 19.31 21.44 -16.77%
EY 6.14 4.39 4.02 4.61 3.79 5.18 4.66 20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.50 2.15 2.64 3.26 3.06 3.33 -27.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 23/05/19 28/02/19 22/11/18 27/08/18 22/05/18 27/02/18 -
Price 0.40 0.445 0.48 0.51 0.51 0.535 0.55 -
P/RPS 1.37 1.57 1.72 1.87 1.89 2.03 2.25 -28.22%
P/EPS 14.98 20.29 27.78 23.28 24.22 21.08 23.58 -26.16%
EY 6.68 4.93 3.60 4.29 4.13 4.74 4.24 35.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.23 2.40 2.83 3.00 3.34 3.67 -35.60%

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