[GFM] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 10.79%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 44,177 40,177 28,062 28,804 33,833 27,426 31,666 24.77%
PBT 9,041 11,631 4,086 4,800 4,564 4,687 5,222 44.04%
Tax -3,644 -3,570 -1,903 -2,152 -2,174 -2,076 -2,566 26.26%
NP 5,397 8,061 2,183 2,648 2,390 2,611 2,656 60.22%
-
NP to SH 5,397 8,061 2,183 2,648 2,390 2,611 2,656 60.22%
-
Tax Rate 40.31% 30.69% 46.57% 44.83% 47.63% 44.29% 49.14% -
Total Cost 38,780 32,116 25,879 26,156 31,443 24,815 29,010 21.28%
-
Net Worth 163,581 141,488 134,677 126,588 129,906 126,851 125,642 19.17%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 163,581 141,488 134,677 126,588 129,906 126,851 125,642 19.17%
NOSH 690,462 575,385 575,385 550,385 550,378 550,378 537,880 18.06%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.22% 20.06% 7.78% 9.19% 7.06% 9.52% 8.39% -
ROE 3.30% 5.70% 1.62% 2.09% 1.84% 2.06% 2.11% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.56 7.10 5.00 5.23 6.25 5.19 6.05 15.96%
EPS 0.92 1.42 0.39 0.48 0.44 0.49 0.51 48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.25 0.24 0.23 0.24 0.24 0.24 10.79%
Adjusted Per Share Value based on latest NOSH - 550,385
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.82 5.29 3.69 3.79 4.45 3.61 4.17 24.81%
EPS 0.71 1.06 0.29 0.35 0.31 0.34 0.35 60.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.1863 0.1773 0.1667 0.1711 0.167 0.1654 19.19%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.215 0.145 0.175 0.195 0.195 0.26 0.23 -
P/RPS 2.84 2.04 3.50 3.73 3.12 5.01 3.80 -17.60%
P/EPS 23.27 10.18 44.99 40.53 44.16 52.63 45.33 -35.80%
EY 4.30 9.82 2.22 2.47 2.26 1.90 2.21 55.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.58 0.73 0.85 0.81 1.08 0.96 -13.63%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 26/05/22 25/02/22 25/11/21 26/08/21 -
Price 0.215 0.215 0.175 0.18 0.22 0.21 0.215 -
P/RPS 2.84 3.03 3.50 3.44 3.52 4.05 3.55 -13.78%
P/EPS 23.27 15.09 44.99 37.41 49.82 42.51 42.38 -32.87%
EY 4.30 6.62 2.22 2.67 2.01 2.35 2.36 49.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 0.73 0.78 0.92 0.88 0.90 -9.85%

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