[GFM] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 19.68%
YoY- 79.43%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 142,052 147,940 143,239 141,220 130,876 118,125 121,729 10.83%
PBT 34,285 33,260 31,580 29,558 25,081 18,137 19,273 46.76%
Tax -12,329 -12,768 -12,071 -11,269 -9,799 -8,305 -8,968 23.61%
NP 21,956 20,492 19,509 18,289 15,282 9,832 10,305 65.50%
-
NP to SH 21,956 20,492 19,509 18,289 15,282 9,832 10,305 65.50%
-
Tax Rate 35.96% 38.39% 38.22% 38.13% 39.07% 45.79% 46.53% -
Total Cost 120,096 127,448 123,730 122,931 115,594 108,293 111,424 5.11%
-
Net Worth 158,806 151,901 144,997 163,581 141,488 134,677 126,588 16.30%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 2,761 2,761 1,519 - - - - -
Div Payout % 12.58% 13.48% 7.79% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 158,806 151,901 144,997 163,581 141,488 134,677 126,588 16.30%
NOSH 690,462 690,462 690,462 690,462 575,385 575,385 550,385 16.30%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.46% 13.85% 13.62% 12.95% 11.68% 8.32% 8.47% -
ROE 13.83% 13.49% 13.45% 11.18% 10.80% 7.30% 8.14% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.57 21.43 20.75 24.17 23.12 21.05 22.12 -4.72%
EPS 3.18 2.97 2.83 3.13 2.70 1.75 1.87 42.42%
DPS 0.40 0.40 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.28 0.25 0.24 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 690,462
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 18.70 19.48 18.86 18.59 17.23 15.55 16.03 10.80%
EPS 2.89 2.70 2.57 2.41 2.01 1.29 1.36 65.21%
DPS 0.36 0.36 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.20 0.1909 0.2154 0.1863 0.1773 0.1667 16.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.20 0.175 0.20 0.215 0.145 0.175 0.195 -
P/RPS 0.97 0.82 0.96 0.89 0.63 0.83 0.88 6.70%
P/EPS 6.29 5.90 7.08 6.87 5.37 9.99 10.41 -28.50%
EY 15.90 16.96 14.13 14.56 18.62 10.01 9.60 39.94%
DY 2.00 2.29 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.95 0.77 0.58 0.73 0.85 1.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 24/05/23 28/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.25 0.195 0.19 0.215 0.215 0.175 0.18 -
P/RPS 1.22 0.91 0.92 0.89 0.93 0.83 0.81 31.36%
P/EPS 7.86 6.57 6.72 6.87 7.96 9.99 9.61 -12.53%
EY 12.72 15.22 14.87 14.56 12.56 10.01 10.40 14.35%
DY 1.60 2.05 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.89 0.90 0.77 0.86 0.73 0.78 24.96%

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