[GFM] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 80.27%
YoY- 44.36%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 103,485 63,586 56,866 63,717 57,654 75,250 61,099 9.17%
PBT 19,074 12,588 8,884 9,973 8,519 11,662 5,903 21.56%
Tax -7,034 -5,617 -4,055 -4,781 -5,180 -3,040 -2,229 21.08%
NP 12,040 6,971 4,829 5,192 3,339 8,622 3,674 21.85%
-
NP to SH 12,040 6,971 4,829 5,192 3,339 8,622 3,674 21.85%
-
Tax Rate 36.88% 44.62% 45.64% 47.94% 60.81% 26.07% 37.76% -
Total Cost 91,445 56,615 52,037 58,525 54,315 66,628 57,425 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 1,898 2,761 - - - - - -
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 7.93% 4.59% 3.59% 4.13% 2.83% 8.72% 5.04% -
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 13.63 9.21 10.13 12.17 12.20 15.98 14.26 -0.74%
EPS 1.59 1.01 0.86 0.99 0.71 1.83 0.86 10.77%
DPS 0.25 0.40 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 - 690,462
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.62 8.37 7.49 8.39 7.59 9.91 8.04 9.17%
EPS 1.59 0.92 0.64 0.68 0.44 1.14 0.48 22.07%
DPS 0.25 0.36 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 3.08 1.90 1.73 1.89 1.56 2.72 3.89 -3.81%
P/EPS 26.49 17.33 20.34 23.19 26.89 23.76 64.71 -13.81%
EY 3.77 5.77 4.92 4.31 3.72 4.21 1.55 15.95%
DY 0.60 2.29 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 2.09 2.12 1.73 1.77 1.43 2.50 3.58 -8.57%
P/EPS 17.98 19.31 20.34 21.68 24.77 21.85 59.46 -18.05%
EY 5.56 5.18 4.92 4.61 4.04 4.58 1.68 22.05%
DY 0.88 2.05 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