[GFM] YoY Cumulative 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- 50.33%
YoY- 48.69%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 97,875 97,043 91,144 84,563 106,301 89,292 75,033 4.52%
PBT 25,244 20,513 14,661 12,850 12,954 9,971 8,589 19.67%
Tax -8,748 -7,625 -6,856 -7,601 -3,828 -4,034 -2,186 25.98%
NP 16,496 12,888 7,805 5,249 9,126 5,937 6,403 17.07%
-
NP to SH 16,496 12,888 7,805 5,249 9,126 5,937 6,403 17.07%
-
Tax Rate 34.65% 37.17% 46.76% 59.15% 29.55% 40.46% 25.45% -
Total Cost 81,379 84,155 83,339 79,314 97,175 83,355 68,630 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 2,761 - - - - - - -
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 10.39% 9.11% 6.15% 4.45% 9.69% 7.59% 10.68% -
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 14.18 17.15 17.24 17.21 22.57 20.55 17.53 -3.47%
EPS 2.39 2.28 1.48 1.07 1.94 1.37 1.50 8.06%
DPS 0.40 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 12.89 12.78 12.00 11.13 14.00 11.76 9.88 4.52%
EPS 2.17 1.70 1.03 0.69 1.20 0.78 0.84 17.12%
DPS 0.36 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 1.41 0.85 1.51 0.99 1.51 2.31 3.51 -14.09%
P/EPS 8.37 6.37 17.61 15.91 17.55 34.76 41.12 -23.29%
EY 11.95 15.71 5.68 6.29 5.70 2.88 2.43 30.38%
DY 2.00 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 1.76 1.25 1.22 1.02 1.51 2.48 2.94 -8.19%
P/EPS 10.46 9.44 14.22 16.38 17.55 37.32 34.43 -18.00%
EY 9.56 10.59 7.03 6.11 5.70 2.68 2.90 21.98%
DY 1.60 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