[GFM] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 4.73%
YoY- 28.81%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 50,157 32,763 28,062 31,666 26,570 32,812 29,180 9.43%
PBT 9,427 5,766 4,086 5,222 4,801 4,180 1,823 31.46%
Tax -3,600 -2,600 -1,903 -2,566 -2,739 -1,087 -978 24.23%
NP 5,827 3,166 2,183 2,656 2,062 3,093 845 37.92%
-
NP to SH 5,827 3,166 2,183 2,656 2,062 3,093 845 37.92%
-
Tax Rate 38.19% 45.09% 46.57% 49.14% 57.05% 26.00% 53.65% -
Total Cost 44,330 29,597 25,879 29,010 24,508 29,719 28,335 7.73%
-
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 1,746 1,242 - - - - - -
Div Payout % 29.98% 39.26% - - - - - -
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 11.62% 9.66% 7.78% 8.39% 7.76% 9.43% 2.90% -
ROE 3.84% 2.08% 1.62% 2.11% 1.75% 3.13% 1.16% -
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 6.60 4.75 5.00 6.05 5.62 6.97 6.81 -0.52%
EPS 0.77 0.46 0.39 0.51 0.44 0.66 0.20 25.16%
DPS 0.23 0.18 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 - 537,880
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 6.60 4.31 3.69 4.17 3.50 4.32 3.84 9.43%
EPS 0.77 0.42 0.29 0.35 0.27 0.41 0.11 38.26%
DPS 0.23 0.16 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 6.36 3.69 3.50 3.80 3.38 6.24 8.15 -4.04%
P/EPS 54.74 38.17 44.99 45.33 43.54 66.23 281.36 -23.85%
EY 1.83 2.62 2.22 2.21 2.30 1.51 0.36 31.09%
DY 0.55 1.03 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 4.32 4.11 3.50 3.55 3.11 5.74 7.49 -8.75%
P/EPS 37.15 42.53 44.99 42.38 40.10 60.90 258.55 -27.60%
EY 2.69 2.35 2.22 2.36 2.49 1.64 0.39 37.92%
DY 0.81 0.92 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