[GFM] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 2.37%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 206,970 127,172 113,732 127,434 115,308 150,500 122,198 9.17%
PBT 38,148 25,176 17,768 19,946 17,038 23,324 11,806 21.56%
Tax -14,068 -11,234 -8,110 -9,562 -10,360 -6,080 -4,458 21.08%
NP 24,080 13,942 9,658 10,384 6,678 17,244 7,348 21.85%
-
NP to SH 24,080 13,942 9,658 10,384 6,678 17,244 7,348 21.85%
-
Tax Rate 36.88% 44.62% 45.64% 47.94% 60.81% 26.07% 37.76% -
Total Cost 182,890 113,230 104,074 117,050 108,630 133,256 114,850 8.05%
-
Net Worth 151,892 151,901 134,677 125,642 118,136 98,891 72,824 13.02%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 3,797 5,523 - - - - - -
Div Payout % 15.77% 39.62% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 151,892 151,901 134,677 125,642 118,136 98,891 72,824 13.02%
NOSH 759,462 690,462 575,385 537,880 472,284 470,913 440,702 9.48%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 11.63% 10.96% 8.49% 8.15% 5.79% 11.46% 6.01% -
ROE 15.85% 9.18% 7.17% 8.26% 5.65% 17.44% 10.09% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.25 18.42 20.27 24.34 24.40 31.96 28.53 -0.76%
EPS 3.18 2.02 1.72 1.98 1.42 3.66 1.72 10.77%
DPS 0.50 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.24 0.24 0.25 0.21 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 537,880
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.25 16.74 14.97 16.78 15.18 19.81 16.09 9.16%
EPS 3.17 1.84 1.27 1.37 0.88 2.27 0.97 21.79%
DPS 0.50 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.1773 0.1654 0.1555 0.1302 0.0959 13.01%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.42 0.175 0.175 0.23 0.19 0.435 0.555 -
P/RPS 1.54 0.95 0.86 0.94 0.78 1.36 1.95 -3.85%
P/EPS 13.25 8.67 10.17 11.60 13.44 11.88 32.36 -13.81%
EY 7.55 11.54 9.83 8.62 7.44 8.42 3.09 16.03%
DY 1.19 4.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.80 0.73 0.96 0.76 2.07 3.26 -7.06%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 25/08/22 26/08/21 27/08/20 27/08/19 27/08/18 -
Price 0.285 0.195 0.175 0.215 0.175 0.40 0.51 -
P/RPS 1.05 1.06 0.86 0.88 0.72 1.25 1.79 -8.49%
P/EPS 8.99 9.66 10.17 10.84 12.38 10.92 29.73 -18.05%
EY 11.13 10.36 9.83 9.23 8.08 9.15 3.36 22.07%
DY 1.75 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.89 0.73 0.90 0.70 1.90 3.00 -11.60%

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