[GFM] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 55.43%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 147,940 143,239 141,220 130,876 118,125 121,729 124,976 11.93%
PBT 33,260 31,580 29,558 25,081 18,137 19,273 19,223 44.26%
Tax -12,768 -12,071 -11,269 -9,799 -8,305 -8,968 -9,030 26.05%
NP 20,492 19,509 18,289 15,282 9,832 10,305 10,193 59.49%
-
NP to SH 20,492 19,509 18,289 15,282 9,832 10,305 10,193 59.49%
-
Tax Rate 38.39% 38.22% 38.13% 39.07% 45.79% 46.53% 46.97% -
Total Cost 127,448 123,730 122,931 115,594 108,293 111,424 114,783 7.24%
-
Net Worth 151,901 144,997 163,581 141,488 134,677 126,588 129,906 11.02%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,761 1,519 - - - - - -
Div Payout % 13.48% 7.79% - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 151,901 144,997 163,581 141,488 134,677 126,588 129,906 11.02%
NOSH 690,462 690,462 690,462 575,385 575,385 550,385 550,378 16.36%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.85% 13.62% 12.95% 11.68% 8.32% 8.47% 8.16% -
ROE 13.49% 13.45% 11.18% 10.80% 7.30% 8.14% 7.85% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.43 20.75 24.17 23.12 21.05 22.12 23.09 -4.86%
EPS 2.97 2.83 3.13 2.70 1.75 1.87 1.88 35.75%
DPS 0.40 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.28 0.25 0.24 0.23 0.24 -5.65%
Adjusted Per Share Value based on latest NOSH - 575,385
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 19.48 18.86 18.59 17.23 15.55 16.03 16.46 11.91%
EPS 2.70 2.57 2.41 2.01 1.29 1.36 1.34 59.73%
DPS 0.36 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1909 0.2154 0.1863 0.1773 0.1667 0.1711 10.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.175 0.20 0.215 0.145 0.175 0.195 0.195 -
P/RPS 0.82 0.96 0.89 0.63 0.83 0.88 0.84 -1.59%
P/EPS 5.90 7.08 6.87 5.37 9.99 10.41 10.36 -31.36%
EY 16.96 14.13 14.56 18.62 10.01 9.60 9.66 45.68%
DY 2.29 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.95 0.77 0.58 0.73 0.85 0.81 -0.82%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 28/02/23 24/11/22 25/08/22 26/05/22 25/02/22 -
Price 0.195 0.19 0.215 0.215 0.175 0.18 0.22 -
P/RPS 0.91 0.92 0.89 0.93 0.83 0.81 0.95 -2.83%
P/EPS 6.57 6.72 6.87 7.96 9.99 9.61 11.68 -31.92%
EY 15.22 14.87 14.56 12.56 10.01 10.40 8.56 46.92%
DY 2.05 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.90 0.77 0.86 0.73 0.78 0.92 -2.19%

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