[GFM] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -1.69%
YoY- 36.7%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 28,062 28,804 33,833 27,426 31,666 32,051 32,307 -8.98%
PBT 4,086 4,800 4,564 4,687 5,222 4,750 4,701 -8.94%
Tax -1,903 -2,152 -2,174 -2,076 -2,566 -2,214 -1,549 14.75%
NP 2,183 2,648 2,390 2,611 2,656 2,536 3,152 -21.77%
-
NP to SH 2,183 2,648 2,390 2,611 2,656 2,536 3,152 -21.77%
-
Tax Rate 46.57% 44.83% 47.63% 44.29% 49.14% 46.61% 32.95% -
Total Cost 25,879 26,156 31,443 24,815 29,010 29,515 29,155 -7.65%
-
Net Worth 134,677 126,588 129,906 126,851 125,642 114,593 114,191 11.66%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 134,677 126,588 129,906 126,851 125,642 114,593 114,191 11.66%
NOSH 575,385 550,385 550,378 550,378 537,880 520,880 520,880 6.87%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.78% 9.19% 7.06% 9.52% 8.39% 7.91% 9.76% -
ROE 1.62% 2.09% 1.84% 2.06% 2.11% 2.21% 2.76% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.00 5.23 6.25 5.19 6.05 6.15 6.51 -16.17%
EPS 0.39 0.48 0.44 0.49 0.51 0.49 0.63 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.24 0.24 0.22 0.23 2.88%
Adjusted Per Share Value based on latest NOSH - 550,378
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.69 3.79 4.45 3.61 4.17 4.22 4.25 -9.01%
EPS 0.29 0.35 0.31 0.34 0.35 0.33 0.42 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1667 0.1711 0.167 0.1654 0.1509 0.1504 11.62%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.175 0.195 0.195 0.26 0.23 0.31 0.18 -
P/RPS 3.50 3.73 3.12 5.01 3.80 5.04 2.77 16.92%
P/EPS 44.99 40.53 44.16 52.63 45.33 63.67 28.35 36.16%
EY 2.22 2.47 2.26 1.90 2.21 1.57 3.53 -26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.81 1.08 0.96 1.41 0.78 -4.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 25/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.175 0.18 0.22 0.21 0.215 0.27 0.18 -
P/RPS 3.50 3.44 3.52 4.05 3.55 4.39 2.77 16.92%
P/EPS 44.99 37.41 49.82 42.51 42.38 55.46 28.35 36.16%
EY 2.22 2.67 2.01 2.35 2.36 1.80 3.53 -26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.92 0.88 0.90 1.23 0.78 -4.33%

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