[GFM] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 80.27%
YoY- 44.36%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 63,586 56,866 63,717 57,654 75,250 61,099 49,770 4.16%
PBT 12,588 8,884 9,973 8,519 11,662 5,903 6,169 12.61%
Tax -5,617 -4,055 -4,781 -5,180 -3,040 -2,229 -1,531 24.17%
NP 6,971 4,829 5,192 3,339 8,622 3,674 4,638 7.02%
-
NP to SH 6,971 4,829 5,192 3,339 8,622 3,674 4,638 7.02%
-
Tax Rate 44.62% 45.64% 47.94% 60.81% 26.07% 37.76% 24.82% -
Total Cost 56,615 52,037 58,525 54,315 66,628 57,425 45,132 3.84%
-
Net Worth 151,901 134,677 125,642 118,136 98,891 72,824 59,934 16.75%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 2,761 - - - - - - -
Div Payout % 39.62% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 151,901 134,677 125,642 118,136 98,891 72,824 59,934 16.75%
NOSH 690,462 575,385 537,880 472,284 470,913 440,702 428,103 8.28%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.96% 8.49% 8.15% 5.79% 11.46% 6.01% 9.32% -
ROE 4.59% 3.59% 4.13% 2.83% 8.72% 5.04% 7.74% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.21 10.13 12.17 12.20 15.98 14.26 11.63 -3.81%
EPS 1.01 0.86 0.99 0.71 1.83 0.86 1.08 -1.11%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.25 0.21 0.17 0.14 7.82%
Adjusted Per Share Value based on latest NOSH - 690,462
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 8.37 7.49 8.39 7.59 9.91 8.05 6.55 4.16%
EPS 0.92 0.64 0.68 0.44 1.14 0.48 0.61 7.08%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1773 0.1654 0.1556 0.1302 0.0959 0.0789 16.76%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.175 0.175 0.23 0.19 0.435 0.555 0.665 -
P/RPS 1.90 1.73 1.89 1.56 2.72 3.89 5.72 -16.77%
P/EPS 17.33 20.34 23.19 26.89 23.76 64.71 61.38 -18.99%
EY 5.77 4.92 4.31 3.72 4.21 1.55 1.63 23.44%
DY 2.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.96 0.76 2.07 3.26 4.75 -25.67%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 27/08/20 27/08/19 27/08/18 25/08/17 -
Price 0.195 0.175 0.215 0.175 0.40 0.51 0.62 -
P/RPS 2.12 1.73 1.77 1.43 2.50 3.58 5.33 -14.23%
P/EPS 19.31 20.34 21.68 24.77 21.85 59.46 57.23 -16.55%
EY 5.18 4.92 4.61 4.04 4.58 1.68 1.75 19.81%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.73 0.90 0.70 1.90 3.00 4.43 -23.46%

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