[GFM] YoY TTM 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- 6.15%
YoY- 1444.28%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 184,882 147,940 118,125 122,933 112,993 137,245 115,801 8.10%
PBT 47,379 33,260 18,137 19,004 10,277 18,021 14,425 21.89%
Tax -14,902 -12,768 -8,305 -8,750 -9,613 -5,445 -5,406 18.39%
NP 32,477 20,492 9,832 10,254 664 12,576 9,019 23.78%
-
NP to SH 32,477 20,492 9,832 10,254 664 12,576 9,019 23.78%
-
Tax Rate 31.45% 38.39% 45.79% 46.04% 93.54% 30.21% 37.48% -
Total Cost 152,405 127,448 108,293 112,679 112,329 124,669 106,782 6.10%
-
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 7,650 2,761 - - - - - -
Div Payout % 23.56% 13.48% - - - - - -
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 17.57% 13.85% 8.32% 8.34% 0.59% 9.16% 7.79% -
ROE 21.38% 13.49% 7.30% 8.16% 0.56% 12.72% 12.38% -
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 24.34 21.43 21.05 23.48 23.91 29.14 27.03 -1.73%
EPS 4.28 2.97 1.75 1.96 0.14 2.67 2.11 12.49%
DPS 1.01 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 - 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 24.34 19.48 15.55 16.19 14.88 18.07 15.25 8.09%
EPS 4.28 2.70 1.29 1.35 0.09 1.66 1.19 23.75%
DPS 1.01 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 1.73 0.82 0.83 0.98 0.79 1.49 2.05 -2.78%
P/EPS 9.82 5.90 9.99 11.74 135.22 16.29 26.36 -15.16%
EY 10.18 16.96 10.01 8.52 0.74 6.14 3.79 17.88%
DY 2.40 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 1.17 0.91 0.83 0.92 0.73 1.37 1.89 -7.67%
P/EPS 6.66 6.57 9.99 10.98 124.54 14.98 24.22 -19.34%
EY 15.00 15.22 10.01 9.11 0.80 6.68 4.13 23.95%
DY 3.53 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