[GFM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.22%
YoY- 48.69%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 130,500 129,390 121,525 112,750 141,734 119,056 100,044 4.52%
PBT 33,658 27,350 19,548 17,133 17,272 13,294 11,452 19.67%
Tax -11,664 -10,166 -9,141 -10,134 -5,104 -5,378 -2,914 25.99%
NP 21,994 17,184 10,406 6,998 12,168 7,916 8,537 17.07%
-
NP to SH 21,994 17,184 10,406 6,998 12,168 7,916 8,537 17.07%
-
Tax Rate 34.65% 37.17% 46.76% 59.15% 29.55% 40.45% 25.45% -
Total Cost 108,505 112,206 111,118 105,752 129,566 111,140 91,506 2.87%
-
Net Worth 158,806 141,488 126,851 117,900 94,190 78,209 59,934 17.62%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,682 - - - - - - -
Div Payout % 16.74% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 158,806 141,488 126,851 117,900 94,190 78,209 59,934 17.62%
NOSH 690,462 575,385 550,378 519,513 471,518 454,802 428,103 8.28%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 16.85% 13.28% 8.56% 6.21% 8.59% 6.65% 8.53% -
ROE 13.85% 12.15% 8.20% 5.94% 12.92% 10.12% 14.24% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.90 22.86 22.99 22.95 30.10 27.40 23.37 -3.47%
EPS 3.19 3.04 1.97 1.43 2.59 1.83 2.00 8.08%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.25 0.24 0.24 0.20 0.18 0.14 8.62%
Adjusted Per Share Value based on latest NOSH - 550,378
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.18 17.04 16.00 14.84 18.66 15.67 13.17 4.52%
EPS 2.90 2.26 1.37 0.92 1.60 1.04 1.12 17.17%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.1863 0.167 0.1552 0.124 0.103 0.0789 17.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.20 0.145 0.26 0.17 0.34 0.475 0.615 -
P/RPS 1.06 0.63 1.13 0.74 1.13 1.73 2.63 -14.04%
P/EPS 6.28 4.78 13.21 11.93 13.16 26.07 30.84 -23.28%
EY 15.93 20.94 7.57 8.38 7.60 3.84 3.24 30.38%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.58 1.08 0.71 1.70 2.64 4.39 -23.63%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 27/11/19 22/11/18 20/11/17 -
Price 0.25 0.215 0.21 0.175 0.34 0.51 0.515 -
P/RPS 1.32 0.94 0.91 0.76 1.13 1.86 2.20 -8.15%
P/EPS 7.85 7.08 10.67 12.28 13.16 27.99 25.82 -17.99%
EY 12.74 14.12 9.38 8.14 7.60 3.57 3.87 21.95%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.86 0.88 0.73 1.70 2.83 3.68 -18.34%

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