[GFM] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.64%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/08/16 CAGR
Revenue 124,976 116,869 130,590 123,095 104,472 92,077 74 302.49%
PBT 19,225 17,551 13,420 12,263 14,695 17,742 -1,754 -
Tax -9,031 -9,150 -7,472 -4,635 -4,709 -4,699 0 -
NP 10,194 8,401 5,948 7,628 9,986 13,043 -1,754 -
-
NP to SH 10,194 8,401 5,948 7,628 9,986 13,043 -1,754 -
-
Tax Rate 46.98% 52.13% 55.68% 37.80% 32.04% 26.49% - -
Total Cost 114,782 108,468 124,642 115,467 94,486 79,034 1,828 117.20%
-
Net Worth 129,906 114,191 103,664 88,267 64,215 5,667 -10,603 -
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/08/16 CAGR
Net Worth 129,906 114,191 103,664 88,267 64,215 5,667 -10,603 -
NOSH 550,378 520,880 472,284 470,913 428,103 428,102 797,272 -6.70%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/08/16 CAGR
NP Margin 8.16% 7.19% 4.55% 6.20% 9.56% 14.17% -2,370.27% -
ROE 7.85% 7.36% 5.74% 8.64% 15.55% 230.13% 0.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/08/16 CAGR
RPS 23.09 23.54 27.71 27.89 24.40 227.44 0.01 326.78%
EPS 1.88 1.69 1.26 1.73 2.33 3.05 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.22 0.20 0.15 0.14 -0.0133 -
Adjusted Per Share Value based on latest NOSH - 470,913
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/08/16 CAGR
RPS 16.45 15.39 17.19 16.21 13.75 12.12 0.01 300.51%
EPS 1.34 1.11 0.78 1.00 1.31 1.72 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.1503 0.1365 0.1162 0.0845 0.0075 -0.014 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/08/16 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/08/16 -
Price 0.195 0.18 0.29 0.43 0.50 0.01 0.01 -
P/RPS 0.84 0.76 1.05 1.54 2.05 0.00 107.74 -59.72%
P/EPS 10.35 10.64 22.97 24.88 21.44 0.03 -4.55 -
EY 9.66 9.40 4.35 4.02 4.67 3,221.77 -22.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 1.32 2.15 3.33 0.07 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/08/16 CAGR
Date 25/02/22 25/02/21 28/02/20 28/02/19 27/02/18 06/04/17 26/10/16 -
Price 0.22 0.18 0.20 0.48 0.55 0.755 0.01 -
P/RPS 0.95 0.76 0.72 1.72 2.25 0.33 107.74 -58.78%
P/EPS 11.68 10.64 15.84 27.77 23.58 2.34 -4.55 -
EY 8.56 9.40 6.31 3.60 4.24 42.67 -22.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.78 0.91 2.40 3.67 5.39 0.00 -

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