[GFM] YoY 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- -731.81%
YoY- -287.83%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 44,177 33,833 32,307 24,289 33,802 29,439 25,211 9.79%
PBT 9,041 4,564 4,701 466 2,293 6,104 4,498 12.33%
Tax -3,644 -2,174 -1,549 -3,644 -601 -2,522 -2,133 9.33%
NP 5,397 2,390 3,152 -3,178 1,692 3,582 2,365 14.73%
-
NP to SH 5,397 2,390 3,152 -3,178 1,692 3,582 2,365 14.73%
-
Tax Rate 40.31% 47.63% 32.95% 781.97% 26.21% 41.32% 47.42% -
Total Cost 38,780 31,443 29,155 27,467 32,110 25,857 22,846 9.21%
-
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 12.22% 7.06% 9.76% -13.08% 5.01% 12.17% 9.38% -
ROE 3.30% 1.84% 2.76% -3.07% 1.92% 5.58% 41.73% -
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 7.56 6.25 6.51 5.15 7.66 6.88 62.27 -29.62%
EPS 0.92 0.44 0.63 0.00 0.38 0.84 0.55 8.94%
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 5.82 4.45 4.25 3.20 4.45 3.88 3.32 9.80%
EPS 0.71 0.31 0.42 -0.42 0.22 0.47 0.31 14.80%
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 2.84 3.12 2.77 5.63 5.61 7.27 0.02 128.32%
P/EPS 23.27 44.16 28.35 -43.00 112.16 59.76 0.17 126.93%
EY 4.30 2.26 3.53 -2.33 0.89 1.67 584.18 -55.87%
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 2.84 3.52 2.77 3.88 6.27 8.00 1.21 15.27%
P/EPS 23.27 49.82 28.35 -29.65 125.20 65.73 12.92 10.29%
EY 4.30 2.01 3.53 -3.37 0.80 1.52 7.74 -9.32%
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