[GFM] YoY TTM 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- 5.04%
YoY- 108.42%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 147,940 118,125 122,933 112,993 137,245 115,801 75,007 11.98%
PBT 33,260 18,137 19,004 10,277 18,021 14,425 10,377 21.41%
Tax -12,768 -8,305 -8,750 -9,613 -5,445 -5,406 -3,664 23.11%
NP 20,492 9,832 10,254 664 12,576 9,019 6,713 20.43%
-
NP to SH 20,492 9,832 10,254 664 12,576 9,019 6,713 20.43%
-
Tax Rate 38.39% 45.79% 46.04% 93.54% 30.21% 37.48% 35.31% -
Total Cost 127,448 108,293 112,679 112,329 124,669 106,782 68,294 10.95%
-
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 % 13.48% - - - - - - -
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 13.85% 8.32% 8.34% 0.59% 9.16% 7.79% 8.95% -
ROE 13.49% 7.30% 8.16% 0.56% 12.72% 12.38% 11.20% -
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 21.43 21.05 23.48 23.91 29.14 27.03 17.52 3.41%
EPS 2.97 1.75 1.96 0.14 2.67 2.11 1.57 11.20%
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 19.48 15.55 16.19 14.88 18.07 15.25 9.88 11.97%
EPS 2.70 1.29 1.35 0.09 1.66 1.19 0.88 20.53%
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 0.82 0.83 0.98 0.79 1.49 2.05 3.80 -22.54%
P/EPS 5.90 9.99 11.74 135.22 16.29 26.36 42.41 -28.00%
EY 16.96 10.01 8.52 0.74 6.14 3.79 2.36 38.89%
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 0.91 0.83 0.92 0.73 1.37 1.89 3.54 -20.25%
P/EPS 6.57 9.99 10.98 124.54 14.98 24.22 39.54 -25.84%
EY 15.22 10.01 9.11 0.80 6.68 4.13 2.53 34.84%
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