[GFM] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -34.82%
YoY- -22.02%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 141,220 124,976 116,869 130,590 123,095 104,472 92,077 7.38%
PBT 29,554 19,225 17,551 13,420 12,263 14,695 17,742 8.87%
Tax -11,269 -9,031 -9,150 -7,472 -4,635 -4,709 -4,699 15.68%
NP 18,285 10,194 8,401 5,948 7,628 9,986 13,043 5.78%
-
NP to SH 18,285 10,194 8,401 5,948 7,628 9,986 13,043 5.78%
-
Tax Rate 38.13% 46.98% 52.13% 55.68% 37.80% 32.04% 26.49% -
Total Cost 122,935 114,782 108,468 124,642 115,467 94,486 79,034 7.63%
-
Net Worth 163,581 129,906 114,191 103,664 88,267 64,215 5,667 75.09%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 163,581 129,906 114,191 103,664 88,267 64,215 5,667 75.09%
NOSH 690,462 550,378 520,880 472,284 470,913 428,103 428,102 8.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 12.95% 8.16% 7.19% 4.55% 6.20% 9.56% 14.17% -
ROE 11.18% 7.85% 7.36% 5.74% 8.64% 15.55% 230.13% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 24.17 23.09 23.54 27.71 27.89 24.40 227.44 -31.16%
EPS 3.13 1.88 1.69 1.26 1.73 2.33 3.05 0.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.24 0.23 0.22 0.20 0.15 0.14 12.24%
Adjusted Per Share Value based on latest NOSH - 472,284
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.59 16.46 15.39 17.20 16.21 13.76 12.12 7.38%
EPS 2.41 1.34 1.11 0.78 1.00 1.31 1.72 5.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.1711 0.1504 0.1365 0.1162 0.0846 0.0075 74.95%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.215 0.195 0.18 0.29 0.43 0.50 0.01 -
P/RPS 0.89 0.84 0.76 1.05 1.54 2.05 0.00 -
P/EPS 6.87 10.35 10.64 22.97 24.88 21.44 0.03 147.24%
EY 14.56 9.66 9.40 4.35 4.02 4.67 3,221.77 -59.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.78 1.32 2.15 3.33 0.07 49.10%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 25/02/21 28/02/20 28/02/19 27/02/18 06/04/17 -
Price 0.215 0.22 0.18 0.20 0.48 0.55 0.755 -
P/RPS 0.89 0.95 0.76 0.72 1.72 2.25 0.33 17.97%
P/EPS 6.87 11.68 10.64 15.84 27.77 23.58 2.34 19.65%
EY 14.56 8.56 9.40 6.31 3.60 4.24 42.67 -16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 0.78 0.91 2.40 3.67 5.39 -27.68%

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