[GFM] QoQ TTM 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- -19.86%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 140,102 137,245 133,613 123,094 118,731 115,801 112,637 15.64%
PBT 15,246 18,021 15,664 12,262 16,073 14,425 16,053 -3.37%
Tax -4,429 -5,445 -5,336 -4,635 -6,556 -5,406 -5,188 -9.99%
NP 10,817 12,576 10,328 7,627 9,517 9,019 10,865 -0.29%
-
NP to SH 10,817 12,576 10,328 7,627 9,517 9,019 10,865 -0.29%
-
Tax Rate 29.05% 30.21% 34.07% 37.80% 40.79% 37.48% 32.32% -
Total Cost 129,285 124,669 123,285 115,467 109,214 106,782 101,772 17.27%
-
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 7.72% 9.16% 7.73% 6.20% 8.02% 7.79% 9.65% -
ROE 11.48% 12.72% 10.97% 8.64% 12.17% 12.38% 15.86% -
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 29.75 29.14 28.37 27.89 27.33 27.03 26.31 8.52%
EPS 2.30 2.67 2.19 1.73 2.19 2.11 2.54 -6.39%
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 18.45 18.07 17.59 16.21 15.63 15.25 14.83 15.65%
EPS 1.42 1.66 1.36 1.00 1.25 1.19 1.43 -0.46%
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 1.14 1.49 1.76 1.54 1.74 2.05 1.86 -27.82%
P/EPS 14.80 16.29 22.80 24.88 21.69 26.36 19.31 -16.23%
EY 6.76 6.14 4.39 4.02 4.61 3.79 5.18 19.40%
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 1.14 1.37 1.57 1.72 1.87 1.89 2.03 -31.90%
P/EPS 14.80 14.98 20.29 27.78 23.28 24.22 21.08 -20.98%
EY 6.76 6.68 4.93 3.60 4.29 4.13 4.74 26.67%
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