[GFM] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 66.14%
YoY- 49.89%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 144,983 97,875 63,586 30,823 141,220 97,043 56,866 86.30%
PBT 40,893 25,244 12,588 6,821 29,554 20,513 8,884 175.94%
Tax -13,486 -8,748 -5,617 -2,954 -11,269 -7,625 -4,055 122.31%
NP 27,407 16,496 6,971 3,867 18,285 12,888 4,829 217.17%
-
NP to SH 27,407 16,496 6,971 3,867 18,285 12,888 4,829 217.17%
-
Tax Rate 32.98% 34.65% 44.62% 43.31% 38.13% 37.17% 45.64% -
Total Cost 117,576 81,379 56,615 26,956 122,935 84,155 52,037 71.93%
-
Net Worth 131,187 158,806 151,901 144,997 163,581 141,488 134,677 -1.73%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 10,633 2,761 2,761 1,519 - - - -
Div Payout % 38.80% 16.74% 39.62% 39.28% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 131,187 158,806 151,901 144,997 163,581 141,488 134,677 -1.73%
NOSH 690,462 690,462 690,462 690,462 690,462 575,385 575,385 12.88%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.90% 16.85% 10.96% 12.55% 12.95% 13.28% 8.49% -
ROE 20.89% 10.39% 4.59% 2.67% 11.18% 9.11% 3.59% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 21.00 14.18 9.21 4.46 24.17 17.15 10.13 62.36%
EPS 3.97 2.39 1.01 0.56 3.13 2.28 0.86 176.47%
DPS 1.54 0.40 0.40 0.22 0.00 0.00 0.00 -
NAPS 0.19 0.23 0.22 0.21 0.28 0.25 0.24 -14.38%
Adjusted Per Share Value based on latest NOSH - 690,462
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.09 12.89 8.37 4.06 18.59 12.78 7.49 86.26%
EPS 3.61 2.17 0.92 0.51 2.41 1.70 0.64 215.87%
DPS 1.40 0.36 0.36 0.20 0.00 0.00 0.00 -
NAPS 0.1727 0.2091 0.20 0.1909 0.2154 0.1863 0.1773 -1.73%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.28 0.20 0.175 0.20 0.215 0.145 0.175 -
P/RPS 1.33 1.41 1.90 4.48 0.89 0.85 1.73 -16.03%
P/EPS 7.05 8.37 17.33 35.71 6.87 6.37 20.34 -50.56%
EY 14.18 11.95 5.77 2.80 14.56 15.71 4.92 102.13%
DY 5.50 2.00 2.29 1.10 0.00 0.00 0.00 -
P/NAPS 1.47 0.87 0.80 0.95 0.77 0.58 0.73 59.26%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 23/11/23 24/08/23 24/05/23 28/02/23 24/11/22 25/08/22 -
Price 0.25 0.25 0.195 0.19 0.215 0.215 0.175 -
P/RPS 1.19 1.76 2.12 4.26 0.89 1.25 1.73 -22.02%
P/EPS 6.30 10.46 19.31 33.92 6.87 9.44 20.34 -54.12%
EY 15.88 9.56 5.18 2.95 14.56 10.59 4.92 117.93%
DY 6.16 1.60 2.05 1.16 0.00 0.00 0.00 -
P/NAPS 1.32 1.09 0.89 0.90 0.77 0.86 0.73 48.26%

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