[GFM] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 14.99%
YoY- 469.91%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 167,488 143,239 121,729 117,837 119,235 133,613 112,637 6.82%
PBT 43,718 31,580 19,273 18,583 9,656 15,664 16,053 18.15%
Tax -13,902 -12,071 -8,968 -8,923 -7,961 -5,336 -5,188 17.83%
NP 29,816 19,509 10,305 9,660 1,695 10,328 10,865 18.30%
-
NP to SH 29,816 19,509 10,305 9,660 1,695 10,328 10,865 18.30%
-
Tax Rate 31.80% 38.22% 46.53% 48.02% 82.45% 34.07% 32.32% -
Total Cost 137,672 123,730 111,424 108,177 117,540 123,285 101,772 5.15%
-
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 7,146 1,519 - - - - - -
Div Payout % 23.97% 7.79% - - - - - -
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 17.80% 13.62% 8.47% 8.20% 1.42% 7.73% 9.65% -
ROE 19.63% 13.45% 8.14% 8.43% 1.56% 10.97% 15.86% -
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 22.05 20.75 22.12 22.62 25.25 28.37 26.31 -2.89%
EPS 3.93 2.83 1.87 1.85 0.36 2.19 2.54 7.53%
DPS 0.94 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 - 520,880
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.05 18.86 16.03 15.51 15.70 17.59 14.83 6.82%
EPS 3.93 2.57 1.36 1.27 0.22 1.36 1.43 18.33%
DPS 0.94 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 1.77 0.96 0.88 1.37 0.44 1.76 1.86 -0.82%
P/EPS 9.93 7.08 10.41 16.72 30.65 22.80 19.31 -10.48%
EY 10.07 14.13 9.60 5.98 3.26 4.39 5.18 11.70%
DY 2.41 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 1.93 0.92 0.81 1.19 0.77 1.57 2.03 -0.83%
P/EPS 10.83 6.72 9.61 14.56 54.33 20.29 21.08 -10.49%
EY 9.24 14.87 10.40 6.87 1.84 4.93 4.74 11.75%
DY 2.21 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