[GFM] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 30.74%
YoY- -61.27%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 127,172 113,732 127,434 115,308 150,500 122,198 99,540 4.16%
PBT 25,176 17,768 19,946 17,038 23,324 11,806 12,338 12.61%
Tax -11,234 -8,110 -9,562 -10,360 -6,080 -4,458 -3,062 24.17%
NP 13,942 9,658 10,384 6,678 17,244 7,348 9,276 7.02%
-
NP to SH 13,942 9,658 10,384 6,678 17,244 7,348 9,276 7.02%
-
Tax Rate 44.62% 45.64% 47.94% 60.81% 26.07% 37.76% 24.82% -
Total Cost 113,230 104,074 117,050 108,630 133,256 114,850 90,264 3.84%
-
Net Worth 151,901 134,677 125,642 118,136 98,891 72,824 59,934 16.75%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,523 - - - - - - -
Div Payout % 39.62% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 151,901 134,677 125,642 118,136 98,891 72,824 59,934 16.75%
NOSH 690,462 575,385 537,880 472,284 470,913 440,702 428,103 8.28%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.96% 8.49% 8.15% 5.79% 11.46% 6.01% 9.32% -
ROE 9.18% 7.17% 8.26% 5.65% 17.44% 10.09% 15.48% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 18.42 20.27 24.34 24.40 31.96 28.53 23.25 -3.80%
EPS 2.02 1.72 1.98 1.42 3.66 1.72 2.16 -1.11%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.25 0.21 0.17 0.14 7.82%
Adjusted Per Share Value based on latest NOSH - 472,284
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 16.74 14.97 16.78 15.18 19.81 16.09 13.11 4.15%
EPS 1.84 1.27 1.37 0.88 2.27 0.97 1.22 7.08%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1773 0.1654 0.1555 0.1302 0.0959 0.0789 16.76%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.175 0.175 0.23 0.19 0.435 0.555 0.665 -
P/RPS 0.95 0.86 0.94 0.78 1.36 1.95 2.86 -16.77%
P/EPS 8.67 10.17 11.60 13.44 11.88 32.36 30.69 -18.98%
EY 11.54 9.83 8.62 7.44 8.42 3.09 3.26 23.44%
DY 4.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.96 0.76 2.07 3.26 4.75 -25.67%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 27/08/20 27/08/19 27/08/18 25/08/17 -
Price 0.195 0.175 0.215 0.175 0.40 0.51 0.62 -
P/RPS 1.06 0.86 0.88 0.72 1.25 1.79 2.67 -14.26%
P/EPS 9.66 10.17 10.84 12.38 10.92 29.73 28.61 -16.54%
EY 10.36 9.83 9.23 8.08 9.15 3.36 3.49 19.87%
DY 4.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.73 0.90 0.70 1.90 3.00 4.43 -23.46%

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