[GFM] YoY 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- -1.69%
YoY- 36.7%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 34,289 40,177 27,426 26,909 31,050 28,193 25,263 5.22%
PBT 12,656 11,631 4,687 4,331 1,292 4,067 2,419 31.74%
Tax -3,131 -3,570 -2,076 -2,421 -789 -1,805 -655 29.77%
NP 9,525 8,061 2,611 1,910 503 2,262 1,764 32.43%
-
NP to SH 9,525 8,061 2,611 1,910 503 2,262 1,764 32.43%
-
Tax Rate 24.74% 30.69% 44.29% 55.90% 61.07% 44.38% 27.08% -
Total Cost 24,764 32,116 24,815 24,999 30,547 25,931 23,499 0.87%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 27.78% 20.06% 9.52% 7.10% 1.62% 8.02% 6.98% -
ROE 6.00% 5.70% 2.06% 1.62% 0.53% 2.89% 2.94% -
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 4.97 7.10 5.19 5.48 6.59 6.49 5.90 -2.81%
EPS 1.38 1.42 0.49 0.39 0.11 0.52 0.41 22.40%
DPS 0.00 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 4.51 5.29 3.61 3.54 4.09 3.71 3.33 5.18%
EPS 1.25 1.06 0.34 0.25 0.07 0.30 0.23 32.57%
DPS 0.00 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 4.03 2.04 5.01 3.10 5.16 7.32 10.42 -14.63%
P/EPS 14.50 10.18 52.63 43.72 318.34 91.24 149.25 -32.18%
EY 6.90 9.82 1.90 2.29 0.31 1.10 0.67 47.47%
DY 0.00 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 5.03 3.03 4.05 3.19 5.16 7.86 8.73 -8.77%
P/EPS 18.12 15.09 42.51 45.01 318.34 97.96 124.98 -27.50%
EY 5.52 6.62 2.35 2.22 0.31 1.02 0.80 37.95%
DY 0.00 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