[GFM] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 21.34%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 144,983 141,220 124,976 116,869 130,590 123,095 104,472 5.61%
PBT 40,893 29,554 19,225 17,551 13,420 12,263 14,695 18.58%
Tax -13,486 -11,269 -9,031 -9,150 -7,472 -4,635 -4,709 19.15%
NP 27,407 18,285 10,194 8,401 5,948 7,628 9,986 18.31%
-
NP to SH 27,407 18,285 10,194 8,401 5,948 7,628 9,986 18.31%
-
Tax Rate 32.98% 38.13% 46.98% 52.13% 55.68% 37.80% 32.04% -
Total Cost 117,576 122,935 114,782 108,468 124,642 115,467 94,486 3.70%
-
Net Worth 131,187 163,581 129,906 114,191 103,664 88,267 64,215 12.63%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 10,633 - - - - - - -
Div Payout % 38.80% - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 131,187 163,581 129,906 114,191 103,664 88,267 64,215 12.63%
NOSH 690,462 690,462 550,378 520,880 472,284 470,913 428,103 8.28%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.90% 12.95% 8.16% 7.19% 4.55% 6.20% 9.56% -
ROE 20.89% 11.18% 7.85% 7.36% 5.74% 8.64% 15.55% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.00 24.17 23.09 23.54 27.71 27.89 24.40 -2.46%
EPS 3.97 3.13 1.88 1.69 1.26 1.73 2.33 9.28%
DPS 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.28 0.24 0.23 0.22 0.20 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 550,378
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.09 18.59 16.45 15.39 17.19 16.21 13.75 5.61%
EPS 3.61 2.41 1.34 1.11 0.78 1.00 1.31 18.39%
DPS 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.2154 0.171 0.1503 0.1365 0.1162 0.0845 12.64%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.28 0.215 0.195 0.18 0.29 0.43 0.50 -
P/RPS 1.33 0.89 0.84 0.76 1.05 1.54 2.05 -6.95%
P/EPS 7.05 6.87 10.35 10.64 22.97 24.88 21.44 -16.91%
EY 14.18 14.56 9.66 9.40 4.35 4.02 4.67 20.32%
DY 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.77 0.81 0.78 1.32 2.15 3.33 -12.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 25/02/21 28/02/20 28/02/19 27/02/18 -
Price 0.25 0.215 0.22 0.18 0.20 0.48 0.55 -
P/RPS 1.19 0.89 0.95 0.76 0.72 1.72 2.25 -10.06%
P/EPS 6.30 6.87 11.68 10.64 15.84 27.77 23.58 -19.73%
EY 15.88 14.56 8.56 9.40 6.31 3.60 4.24 24.60%
DY 6.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.77 0.92 0.78 0.91 2.40 3.67 -15.66%

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