[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 104.76%
YoY- -3.25%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 52,682 39,124 20,237 86,396 60,919 37,552 19,450 94.19%
PBT 17,117 12,903 7,288 33,068 17,684 9,135 4,766 134.33%
Tax -4,618 -3,498 -1,756 -7,117 -5,010 -2,609 -1,257 137.90%
NP 12,499 9,405 5,532 25,951 12,674 6,526 3,509 133.05%
-
NP to SH 12,499 9,405 5,532 25,951 12,674 6,526 3,509 133.05%
-
Tax Rate 26.98% 27.11% 24.09% 21.52% 28.33% 28.56% 26.37% -
Total Cost 40,183 29,719 14,705 60,445 48,245 31,026 15,941 85.11%
-
Net Worth 315,510 315,510 311,754 304,242 296,730 289,218 289,218 5.96%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,756 - - 7,512 3,756 3,756 - -
Div Payout % 30.05% - - 28.95% 29.64% 57.56% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 315,510 315,510 311,754 304,242 296,730 289,218 289,218 5.96%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.73% 24.04% 27.34% 30.04% 20.80% 17.38% 18.04% -
ROE 3.96% 2.98% 1.77% 8.53% 4.27% 2.26% 1.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.03 10.42 5.39 23.00 16.22 10.00 5.18 94.18%
EPS 3.33 2.50 1.47 6.91 3.37 1.74 0.93 133.86%
DPS 1.00 0.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.84 0.84 0.83 0.81 0.79 0.77 0.77 5.96%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.03 10.42 5.39 23.00 16.22 10.00 5.18 94.18%
EPS 3.33 2.50 1.47 6.91 3.37 1.74 0.93 133.86%
DPS 1.00 0.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.84 0.84 0.83 0.81 0.79 0.77 0.77 5.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.39 0.475 0.445 0.395 0.48 0.47 0.465 -
P/RPS 2.78 4.56 8.26 1.72 2.96 4.70 8.98 -54.20%
P/EPS 11.72 18.97 30.21 5.72 14.23 27.05 49.77 -61.83%
EY 8.53 5.27 3.31 17.49 7.03 3.70 2.01 161.89%
DY 2.56 0.00 0.00 5.06 2.08 2.13 0.00 -
P/NAPS 0.46 0.57 0.54 0.49 0.61 0.61 0.60 -16.21%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 25/05/15 26/02/15 24/11/14 25/08/14 26/05/14 -
Price 0.41 0.375 0.475 0.395 0.415 0.50 0.49 -
P/RPS 2.92 3.60 8.82 1.72 2.56 5.00 9.46 -54.29%
P/EPS 12.32 14.98 32.25 5.72 12.30 28.78 52.45 -61.89%
EY 8.12 6.68 3.10 17.49 8.13 3.47 1.91 162.20%
DY 2.44 0.00 0.00 5.06 2.41 2.00 0.00 -
P/NAPS 0.49 0.45 0.57 0.49 0.53 0.65 0.64 -16.29%

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