[GFM] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[GFM] GFM SERVICES BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -6.96%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
GFM's Result
GFM's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 144,983 141,220 124,976 116,870 130,589 123,094 104,472 5.61%
PBT 40,893 29,558 19,223 17,551 13,419 12,262 14,692 18.59%
Tax -13,422 -11,269 -9,030 -9,150 -7,472 -4,635 -4,708 19.06%
NP 27,471 18,289 10,193 8,401 5,947 7,627 9,984 18.36%
-
NP to SH 27,471 18,289 10,193 8,401 5,947 7,627 9,984 18.36%
-
Tax Rate 32.82% 38.13% 46.97% 52.13% 55.68% 37.80% 32.04% -
Total Cost 117,512 122,931 114,783 108,469 124,642 115,467 94,488 3.69%
-
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 6,766 - - - - - - -
Div Payout % 24.63% - - - - - - -
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 18.95% 12.95% 8.16% 7.19% 4.55% 6.20% 9.56% -
ROE 20.94% 11.18% 7.85% 7.36% 5.74% 8.64% 15.55% -
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 21.00 24.17 23.09 23.54 27.71 27.89 24.40 -2.46%
EPS 3.98 3.13 1.88 1.69 1.26 1.73 2.33 9.32%
DPS 0.98 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 - 550,378
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.09 18.59 16.46 15.39 17.19 16.21 13.76 5.60%
EPS 3.62 2.41 1.34 1.11 0.78 1.00 1.31 18.45%
DPS 0.89 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 1.33 0.89 0.84 0.76 1.05 1.54 2.05 -6.95%
P/EPS 7.04 6.87 10.36 10.64 22.98 24.88 21.44 -16.93%
EY 14.21 14.56 9.66 9.40 4.35 4.02 4.66 20.41%
DY 3.50 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 1.19 0.89 0.95 0.76 0.72 1.72 2.25 -10.06%
P/EPS 6.28 6.87 11.68 10.64 15.85 27.78 23.58 -19.78%
EY 15.91 14.56 8.56 9.40 6.31 3.60 4.24 24.64%
DY 3.92 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