[GFM] YoY Annualized 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- 3.9%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 123,292 115,216 128,204 124,336 169,752 127,676 95,016 4.43%
PBT 27,284 19,200 19,000 14,872 29,924 16,324 10,872 16.56%
Tax -11,816 -8,608 -8,856 -9,764 -7,808 -5,004 -3,084 25.07%
NP 15,468 10,592 10,144 5,108 22,116 11,320 7,788 12.11%
-
NP to SH 15,468 10,592 10,144 5,108 22,116 11,320 7,788 12.11%
-
Tax Rate 43.31% 44.83% 46.61% 65.65% 26.09% 30.65% 28.37% -
Total Cost 107,824 104,624 118,060 119,228 147,636 116,356 87,228 3.59%
-
Net Worth 144,997 126,588 114,593 108,625 94,182 68,496 64,215 14.53%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 6,076 - - - - - - -
Div Payout % 39.28% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 144,997 126,588 114,593 108,625 94,182 68,496 64,215 14.53%
NOSH 690,462 550,385 520,880 472,284 470,913 428,103 428,103 8.28%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.55% 9.19% 7.91% 4.11% 13.03% 8.87% 8.20% -
ROE 10.67% 8.37% 8.85% 4.70% 23.48% 16.53% 12.13% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 17.86 20.93 24.61 26.33 36.05 29.82 22.19 -3.55%
EPS 2.24 1.92 1.96 1.08 4.68 2.64 0.00 -
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.22 0.23 0.20 0.16 0.15 5.76%
Adjusted Per Share Value based on latest NOSH - 550,385
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.23 15.17 16.88 16.37 22.35 16.81 12.51 4.43%
EPS 2.04 1.39 1.34 0.67 2.91 1.49 1.03 12.05%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.1667 0.1509 0.143 0.124 0.0902 0.0846 14.51%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.20 0.195 0.31 0.11 0.50 0.49 0.635 -
P/RPS 1.12 0.93 1.26 0.42 1.39 1.64 2.86 -14.45%
P/EPS 8.93 10.13 15.92 10.17 10.65 18.53 34.91 -20.31%
EY 11.20 9.87 6.28 9.83 9.39 5.40 2.86 25.53%
DY 4.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.85 1.41 0.48 2.50 3.06 4.23 -22.02%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 26/05/22 27/05/21 21/05/20 23/05/19 22/05/18 01/06/17 -
Price 0.19 0.18 0.27 0.195 0.445 0.535 0.70 -
P/RPS 1.06 0.86 1.10 0.74 1.23 1.79 3.15 -16.59%
P/EPS 8.48 9.35 13.86 18.03 9.48 20.23 38.48 -22.27%
EY 11.79 10.69 7.21 5.55 10.55 4.94 2.60 28.63%
DY 4.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 1.23 0.85 2.23 3.34 4.67 -23.98%

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