[GFM] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 189.93%
YoY- 95.37%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 130,590 141,734 150,500 169,752 123,095 119,056 122,198 4.51%
PBT 13,420 17,272 23,324 29,924 12,263 13,294 11,806 8.89%
Tax -7,472 -5,104 -6,080 -7,808 -4,635 -5,378 -4,458 40.96%
NP 5,948 12,168 17,244 22,116 7,628 7,916 7,348 -13.11%
-
NP to SH 5,948 12,168 17,244 22,116 7,628 7,916 7,348 -13.11%
-
Tax Rate 55.68% 29.55% 26.07% 26.09% 37.80% 40.45% 37.76% -
Total Cost 124,642 129,566 133,256 147,636 115,467 111,140 114,850 5.59%
-
Net Worth 103,664 94,190 98,891 94,182 88,267 78,209 72,824 26.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 103,664 94,190 98,891 94,182 88,267 78,209 72,824 26.46%
NOSH 472,284 471,518 470,913 470,913 470,913 454,802 440,702 4.70%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.55% 8.59% 11.46% 13.03% 6.20% 6.65% 6.01% -
ROE 5.74% 12.92% 17.44% 23.48% 8.64% 10.12% 10.09% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.71 30.10 31.96 36.05 27.89 27.40 28.53 -1.92%
EPS 1.26 2.59 3.66 4.68 1.73 1.83 1.72 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.21 0.20 0.20 0.18 0.17 18.69%
Adjusted Per Share Value based on latest NOSH - 470,913
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.20 18.66 19.82 22.35 16.21 15.68 16.09 4.53%
EPS 0.78 1.60 2.27 2.91 1.00 1.04 0.97 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.124 0.1302 0.124 0.1162 0.103 0.0959 26.45%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.29 0.34 0.435 0.50 0.43 0.475 0.555 -
P/RPS 1.05 1.13 1.36 1.39 1.54 1.73 1.95 -33.73%
P/EPS 22.97 13.16 11.88 10.65 24.88 26.07 32.36 -20.37%
EY 4.35 7.60 8.42 9.39 4.02 3.84 3.09 25.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.70 2.07 2.50 2.15 2.64 3.26 -45.17%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 27/08/19 23/05/19 28/02/19 22/11/18 27/08/18 -
Price 0.20 0.34 0.40 0.445 0.48 0.51 0.51 -
P/RPS 0.72 1.13 1.25 1.23 1.72 1.86 1.79 -45.41%
P/EPS 15.84 13.16 10.92 9.48 27.77 27.99 29.73 -34.20%
EY 6.31 7.60 9.15 10.55 3.60 3.57 3.36 52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.70 1.90 2.23 2.40 2.83 3.00 -54.75%

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