[GFM] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -33.05%
YoY- 125.82%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 47,108 44,177 33,833 32,307 24,289 33,802 29,439 8.14%
PBT 15,649 9,041 4,564 4,701 466 2,293 6,104 16.98%
Tax -4,737 -3,644 -2,174 -1,549 -3,644 -601 -2,522 11.07%
NP 10,912 5,397 2,390 3,152 -3,178 1,692 3,582 20.39%
-
NP to SH 10,912 5,397 2,390 3,152 -3,178 1,692 3,582 20.39%
-
Tax Rate 30.27% 40.31% 47.63% 32.95% 781.97% 26.21% 41.32% -
Total Cost 36,196 38,780 31,443 29,155 27,467 32,110 25,857 5.76%
-
Net Worth 131,187 163,581 129,906 114,191 103,664 88,267 64,215 12.63%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,004 - - - - - - -
Div Payout % 36.70% - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 131,187 163,581 129,906 114,191 103,664 88,267 64,215 12.63%
NOSH 690,462 690,462 550,378 520,880 472,284 470,913 428,103 8.28%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 23.16% 12.22% 7.06% 9.76% -13.08% 5.01% 12.17% -
ROE 8.32% 3.30% 1.84% 2.76% -3.07% 1.92% 5.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.82 7.56 6.25 6.51 5.15 7.66 6.88 -0.14%
EPS 1.58 0.92 0.44 0.63 0.00 0.38 0.84 11.09%
DPS 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.28 0.24 0.23 0.22 0.20 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 690,462
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.20 5.82 4.45 4.25 3.20 4.45 3.88 8.12%
EPS 1.44 0.71 0.31 0.42 -0.42 0.22 0.47 20.50%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.2154 0.1711 0.1504 0.1365 0.1162 0.0846 12.62%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.28 0.215 0.195 0.18 0.29 0.43 0.50 -
P/RPS 4.10 2.84 3.12 2.77 5.63 5.61 7.27 -9.10%
P/EPS 17.72 23.27 44.16 28.35 -43.00 112.16 59.76 -18.33%
EY 5.64 4.30 2.26 3.53 -2.33 0.89 1.67 22.47%
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.77 0.81 0.78 1.32 2.15 3.33 -12.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 25/02/21 28/02/20 28/02/19 27/02/18 -
Price 0.25 0.215 0.22 0.18 0.20 0.48 0.55 -
P/RPS 3.66 2.84 3.52 2.77 3.88 6.27 8.00 -12.21%
P/EPS 15.82 23.27 49.82 28.35 -29.65 125.20 65.73 -21.12%
EY 6.32 4.30 2.01 3.53 -3.37 0.80 1.52 26.79%
DY 2.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.77 0.92 0.78 0.91 2.40 3.67 -15.66%

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