[GMUTUAL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 44.68%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 46,332 23,207 71,703 50,092 35,614 13,405 83,399 -32.49%
PBT 10,146 4,695 15,279 10,178 7,068 3,176 15,414 -24.38%
Tax -2,677 -1,279 -3,780 -3,012 -2,115 -860 -4,305 -27.20%
NP 7,469 3,416 11,499 7,166 4,953 2,316 11,109 -23.30%
-
NP to SH 7,469 3,416 11,499 7,166 4,953 2,316 11,109 -23.30%
-
Tax Rate 26.38% 27.24% 24.74% 29.59% 29.92% 27.08% 27.93% -
Total Cost 38,863 19,791 60,204 42,926 30,661 11,089 72,290 -33.95%
-
Net Worth 236,455 232,738 229,228 228,861 225,136 224,129 221,429 4.48%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,757 1,875 - - 1,876 -
Div Payout % - - 32.68% 26.18% - - 16.89% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 236,455 232,738 229,228 228,861 225,136 224,129 221,429 4.48%
NOSH 375,326 375,384 375,784 375,183 375,227 373,548 375,304 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.12% 14.72% 16.04% 14.31% 13.91% 17.28% 13.32% -
ROE 3.16% 1.47% 5.02% 3.13% 2.20% 1.03% 5.02% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.34 6.18 19.08 13.35 9.49 3.59 22.22 -32.50%
EPS 1.99 0.91 3.06 1.91 1.32 0.62 2.96 -23.31%
DPS 0.00 0.00 1.00 0.50 0.00 0.00 0.50 -
NAPS 0.63 0.62 0.61 0.61 0.60 0.60 0.59 4.48%
Adjusted Per Share Value based on latest NOSH - 375,084
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.34 6.18 19.09 13.34 9.48 3.57 22.20 -32.46%
EPS 1.99 0.91 3.06 1.91 1.32 0.62 2.96 -23.31%
DPS 0.00 0.00 1.00 0.50 0.00 0.00 0.50 -
NAPS 0.6295 0.6196 0.6103 0.6093 0.5994 0.5967 0.5895 4.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.22 0.23 0.20 0.22 0.21 0.19 -
P/RPS 1.86 3.56 1.21 1.50 2.32 5.85 0.86 67.47%
P/EPS 11.56 24.18 7.52 10.47 16.67 33.87 6.42 48.16%
EY 8.65 4.14 13.30 9.55 6.00 2.95 15.58 -32.52%
DY 0.00 0.00 4.35 2.50 0.00 0.00 2.63 -
P/NAPS 0.37 0.35 0.38 0.33 0.37 0.35 0.32 10.19%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 28/02/11 29/11/10 23/08/10 24/05/10 23/02/10 -
Price 0.21 0.23 0.23 0.23 0.22 0.20 0.20 -
P/RPS 1.70 3.72 1.21 1.72 2.32 5.57 0.90 52.98%
P/EPS 10.55 25.27 7.52 12.04 16.67 32.26 6.76 34.65%
EY 9.48 3.96 13.30 8.30 6.00 3.10 14.80 -25.75%
DY 0.00 0.00 4.35 2.17 0.00 0.00 2.50 -
P/NAPS 0.33 0.37 0.38 0.38 0.37 0.33 0.34 -1.97%

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