[GFM] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.64%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 141,734 150,500 169,752 123,095 119,056 122,198 127,676 7.20%
PBT 17,272 23,324 29,924 12,263 13,294 11,806 16,324 3.83%
Tax -5,104 -6,080 -7,808 -4,635 -5,378 -4,458 -5,004 1.32%
NP 12,168 17,244 22,116 7,628 7,916 7,348 11,320 4.92%
-
NP to SH 12,168 17,244 22,116 7,628 7,916 7,348 11,320 4.92%
-
Tax Rate 29.55% 26.07% 26.09% 37.80% 40.45% 37.76% 30.65% -
Total Cost 129,566 133,256 147,636 115,467 111,140 114,850 116,356 7.42%
-
Net Worth 94,190 98,891 94,182 88,267 78,209 72,824 68,496 23.63%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 94,190 98,891 94,182 88,267 78,209 72,824 68,496 23.63%
NOSH 471,518 470,913 470,913 470,913 454,802 440,702 428,103 6.64%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.59% 11.46% 13.03% 6.20% 6.65% 6.01% 8.87% -
ROE 12.92% 17.44% 23.48% 8.64% 10.12% 10.09% 16.53% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.10 31.96 36.05 27.89 27.40 28.53 29.82 0.62%
EPS 2.59 3.66 4.68 1.73 1.83 1.72 2.64 -1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.20 0.20 0.18 0.17 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 470,913
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.66 19.82 22.35 16.21 15.68 16.09 16.81 7.20%
EPS 1.60 2.27 2.91 1.00 1.04 0.97 1.49 4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1302 0.124 0.1162 0.103 0.0959 0.0902 23.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.34 0.435 0.50 0.43 0.475 0.555 0.49 -
P/RPS 1.13 1.36 1.39 1.54 1.73 1.95 1.64 -21.97%
P/EPS 13.16 11.88 10.65 24.88 26.07 32.36 18.53 -20.38%
EY 7.60 8.42 9.39 4.02 3.84 3.09 5.40 25.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.07 2.50 2.15 2.64 3.26 3.06 -32.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 23/05/19 28/02/19 22/11/18 27/08/18 22/05/18 -
Price 0.34 0.40 0.445 0.48 0.51 0.51 0.535 -
P/RPS 1.13 1.25 1.23 1.72 1.86 1.79 1.79 -26.38%
P/EPS 13.16 10.92 9.48 27.77 27.99 29.73 20.23 -24.90%
EY 7.60 9.15 10.55 3.60 3.57 3.36 4.94 33.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.90 2.23 2.40 2.83 3.00 3.34 -36.22%

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