[GMUTUAL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -87.27%
YoY- -81.17%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 50,778 51,326 51,338 35,392 65,850 65,128 56,808 -7.18%
PBT 9,886 11,692 10,918 5,564 25,377 19,749 17,426 -31.39%
Tax -3,904 -3,580 -3,602 -3,036 -5,518 -6,048 -5,102 -16.30%
NP 5,982 8,112 7,316 2,528 19,859 13,701 12,324 -38.15%
-
NP to SH 5,982 8,112 7,316 2,528 19,859 13,701 12,324 -38.15%
-
Tax Rate 39.49% 30.62% 32.99% 54.57% 21.74% 30.62% 29.28% -
Total Cost 44,796 43,214 44,022 32,864 45,991 51,426 44,484 0.46%
-
Net Worth 349,315 353,071 349,315 345,559 345,559 338,047 338,047 2.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,878 2,504 3,756 - 3,756 5,008 - -
Div Payout % 31.39% 30.87% 51.34% - 18.91% 36.55% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 349,315 353,071 349,315 345,559 345,559 338,047 338,047 2.20%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.78% 15.80% 14.25% 7.14% 30.16% 21.04% 21.69% -
ROE 1.71% 2.30% 2.09% 0.73% 5.75% 4.05% 3.65% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.52 13.66 13.67 9.42 17.53 17.34 15.12 -7.16%
EPS 1.59 2.16 1.94 0.68 5.29 3.65 3.28 -38.20%
DPS 0.50 0.67 1.00 0.00 1.00 1.33 0.00 -
NAPS 0.93 0.94 0.93 0.92 0.92 0.90 0.90 2.20%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.52 13.66 13.67 9.42 17.53 17.34 15.12 -7.16%
EPS 1.59 2.16 1.94 0.68 5.29 3.65 3.28 -38.20%
DPS 0.50 0.67 1.00 0.00 1.00 1.33 0.00 -
NAPS 0.93 0.94 0.93 0.92 0.92 0.90 0.90 2.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.265 0.35 0.36 0.395 0.395 0.40 0.44 -
P/RPS 1.96 2.56 2.63 4.19 2.25 2.31 2.91 -23.10%
P/EPS 16.64 16.21 18.48 58.69 7.47 10.97 13.41 15.42%
EY 6.01 6.17 5.41 1.70 13.39 9.12 7.46 -13.38%
DY 1.89 1.90 2.78 0.00 2.53 3.33 0.00 -
P/NAPS 0.28 0.37 0.39 0.43 0.43 0.44 0.49 -31.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 03/12/18 30/08/18 28/05/18 28/02/18 27/11/17 23/08/17 -
Price 0.28 0.31 0.355 0.35 0.40 0.395 0.42 -
P/RPS 2.07 2.27 2.60 3.71 2.28 2.28 2.78 -17.80%
P/EPS 17.58 14.35 18.23 52.00 7.57 10.83 12.80 23.48%
EY 5.69 6.97 5.49 1.92 13.22 9.23 7.81 -18.98%
DY 1.79 2.15 2.82 0.00 2.50 3.38 0.00 -
P/NAPS 0.30 0.33 0.38 0.38 0.43 0.44 0.47 -25.80%

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