[GFM] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 305.65%
YoY- 41.26%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 123,450 122,933 117,837 116,870 108,852 112,993 119,235 2.34%
PBT 19,360 19,004 18,583 17,551 13,316 10,277 9,656 58.93%
Tax -8,405 -8,750 -8,923 -9,150 -11,245 -9,613 -7,961 3.68%
NP 10,955 10,254 9,660 8,401 2,071 664 1,695 246.57%
-
NP to SH 10,955 10,254 9,660 8,401 2,071 664 1,695 246.57%
-
Tax Rate 43.41% 46.04% 48.02% 52.13% 84.45% 93.54% 82.45% -
Total Cost 112,495 112,679 108,177 108,469 106,781 112,329 117,540 -2.87%
-
Net Worth 126,851 125,642 114,593 114,191 117,900 118,136 108,625 10.88%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 126,851 125,642 114,593 114,191 117,900 118,136 108,625 10.88%
NOSH 550,378 537,880 520,880 520,880 519,513 472,284 472,284 10.72%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.87% 8.34% 8.20% 7.19% 1.90% 0.59% 1.42% -
ROE 8.64% 8.16% 8.43% 7.36% 1.76% 0.56% 1.56% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.36 23.48 22.62 23.54 22.16 23.91 25.25 -5.05%
EPS 2.07 1.96 1.85 1.69 0.42 0.14 0.36 220.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.22 0.23 0.24 0.25 0.23 2.87%
Adjusted Per Share Value based on latest NOSH - 520,880
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.25 16.19 15.51 15.39 14.33 14.88 15.70 2.31%
EPS 1.44 1.35 1.27 1.11 0.27 0.09 0.22 249.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1654 0.1509 0.1503 0.1552 0.1555 0.143 10.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.26 0.23 0.31 0.18 0.17 0.19 0.11 -
P/RPS 1.11 0.98 1.37 0.76 0.77 0.79 0.44 85.21%
P/EPS 12.54 11.74 16.72 10.64 40.32 135.22 30.65 -44.85%
EY 7.97 8.52 5.98 9.40 2.48 0.74 3.26 81.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.96 1.41 0.78 0.71 0.76 0.48 71.62%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 21/05/20 -
Price 0.21 0.215 0.27 0.18 0.175 0.175 0.195 -
P/RPS 0.90 0.92 1.19 0.76 0.79 0.73 0.77 10.94%
P/EPS 10.13 10.98 14.56 10.64 41.51 124.54 54.33 -67.32%
EY 9.87 9.11 6.87 9.40 2.41 0.80 1.84 206.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 1.23 0.78 0.73 0.70 0.85 2.33%

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