[GFM] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -74.02%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 53,328 30,823 28,804 32,051 31,084 42,438 31,919 8.92%
PBT 9,647 6,821 4,800 4,750 3,718 7,481 4,081 15.40%
Tax -3,434 -2,954 -2,152 -2,214 -2,441 -1,952 -1,251 18.31%
NP 6,213 3,867 2,648 2,536 1,277 5,529 2,830 13.99%
-
NP to SH 6,213 3,867 2,648 2,536 1,277 5,529 2,830 13.99%
-
Tax Rate 35.60% 43.31% 44.83% 46.61% 65.65% 26.09% 30.65% -
Total Cost 47,115 26,956 26,156 29,515 29,807 36,909 29,089 8.36%
-
Net Worth 151,892 144,997 126,588 114,593 108,625 94,182 68,496 14.18%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,898 1,519 - - - - - -
Div Payout % 30.56% 39.28% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 151,892 144,997 126,588 114,593 108,625 94,182 68,496 14.18%
NOSH 759,462 690,462 550,385 520,880 472,284 470,913 428,103 10.01%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.65% 12.55% 9.19% 7.91% 4.11% 13.03% 8.87% -
ROE 4.09% 2.67% 2.09% 2.21% 1.18% 5.87% 4.13% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 7.02 4.46 5.23 6.15 6.58 9.01 7.46 -1.00%
EPS 0.82 0.56 0.48 0.49 0.27 1.17 0.66 3.68%
DPS 0.25 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.23 0.22 0.23 0.20 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 550,385
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 7.02 4.06 3.79 4.22 4.09 5.59 4.20 8.92%
EPS 0.82 0.51 0.35 0.33 0.17 0.73 0.37 14.16%
DPS 0.25 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1909 0.1667 0.1509 0.143 0.124 0.0902 14.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.39 0.20 0.195 0.31 0.11 0.50 0.49 -
P/RPS 5.55 4.48 3.73 5.04 1.67 5.55 6.57 -2.77%
P/EPS 47.67 35.71 40.53 63.67 40.68 42.59 74.12 -7.08%
EY 2.10 2.80 2.47 1.57 2.46 2.35 1.35 7.63%
DY 0.64 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.95 0.85 1.41 0.48 2.50 3.06 -7.22%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 24/05/23 26/05/22 27/05/21 21/05/20 23/05/19 22/05/18 -
Price 0.425 0.19 0.18 0.27 0.195 0.445 0.535 -
P/RPS 6.05 4.26 3.44 4.39 2.96 4.94 7.18 -2.81%
P/EPS 51.95 33.92 37.41 55.46 72.12 37.90 80.93 -7.11%
EY 1.92 2.95 2.67 1.80 1.39 2.64 1.24 7.55%
DY 0.59 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.90 0.78 1.23 0.85 2.23 3.34 -7.21%

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