[GFM] QoQ Annualized Quarter 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- 20.75%
YoY- 98.59%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 124,976 121,525 127,434 128,204 116,869 112,750 115,308 5.49%
PBT 19,225 19,548 19,946 19,000 17,551 17,133 17,038 8.36%
Tax -9,031 -9,141 -9,562 -8,856 -9,150 -10,134 -10,360 -8.72%
NP 10,194 10,406 10,384 10,144 8,401 6,998 6,678 32.47%
-
NP to SH 10,194 10,406 10,384 10,144 8,401 6,998 6,678 32.47%
-
Tax Rate 46.98% 46.76% 47.94% 46.61% 52.13% 59.15% 60.81% -
Total Cost 114,782 111,118 117,050 118,060 108,468 105,752 108,630 3.73%
-
Net Worth 129,906 126,851 125,642 114,593 114,191 117,900 118,136 6.51%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 129,906 126,851 125,642 114,593 114,191 117,900 118,136 6.51%
NOSH 550,378 550,378 537,880 520,880 520,880 519,513 472,284 10.70%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.16% 8.56% 8.15% 7.91% 7.19% 6.21% 5.79% -
ROE 7.85% 8.20% 8.26% 8.85% 7.36% 5.94% 5.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.09 22.99 24.34 24.61 23.54 22.95 24.40 -3.60%
EPS 1.88 1.97 1.98 1.96 1.69 1.43 1.42 20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.22 0.23 0.24 0.25 -2.67%
Adjusted Per Share Value based on latest NOSH - 520,880
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.46 16.00 16.78 16.88 15.39 14.85 15.18 5.52%
EPS 1.34 1.37 1.37 1.34 1.11 0.92 0.88 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.167 0.1654 0.1509 0.1504 0.1552 0.1556 6.51%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.195 0.26 0.23 0.31 0.18 0.17 0.19 -
P/RPS 0.84 1.13 0.94 1.26 0.76 0.74 0.78 5.05%
P/EPS 10.35 13.21 11.60 15.92 10.64 11.93 13.44 -15.94%
EY 9.66 7.57 8.62 6.28 9.40 8.38 7.44 18.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.08 0.96 1.41 0.78 0.71 0.76 4.32%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.22 0.21 0.215 0.27 0.18 0.175 0.175 -
P/RPS 0.95 0.91 0.88 1.10 0.76 0.76 0.72 20.23%
P/EPS 11.68 10.67 10.84 13.86 10.64 12.28 12.38 -3.79%
EY 8.56 9.38 9.23 7.21 9.40 8.14 8.08 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.88 0.90 1.23 0.78 0.73 0.70 19.92%

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