[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 23.12%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 48,846 28,404 16,129 91,535 76,219 54,996 28,718 42.44%
PBT 14,812 8,713 4,569 32,080 26,744 18,487 9,510 34.32%
Tax -4,536 -2,551 -1,212 -8,859 -7,883 -5,677 -2,859 35.99%
NP 10,276 6,162 3,357 23,221 18,861 12,810 6,651 33.61%
-
NP to SH 10,276 6,162 3,357 23,221 18,861 12,810 6,651 33.61%
-
Tax Rate 30.62% 29.28% 26.53% 27.62% 29.48% 30.71% 30.06% -
Total Cost 38,570 22,242 12,772 68,314 57,358 42,186 22,067 45.05%
-
Net Worth 338,047 338,047 338,047 334,291 334,291 326,778 319,266 3.88%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,756 - - 7,512 3,756 3,756 - -
Div Payout % 36.55% - - 32.35% 19.91% 29.32% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 338,047 338,047 338,047 334,291 334,291 326,778 319,266 3.88%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 21.04% 21.69% 20.81% 25.37% 24.75% 23.29% 23.16% -
ROE 3.04% 1.82% 0.99% 6.95% 5.64% 3.92% 2.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.00 7.56 4.29 24.37 20.29 14.64 7.65 42.35%
EPS 2.74 1.64 0.89 6.18 5.02 3.41 1.77 33.78%
DPS 1.00 0.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.90 0.90 0.90 0.89 0.89 0.87 0.85 3.88%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.00 7.56 4.29 24.37 20.29 14.64 7.65 42.35%
EPS 2.74 1.64 0.89 6.18 5.02 3.41 1.77 33.78%
DPS 1.00 0.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.90 0.90 0.90 0.89 0.89 0.87 0.85 3.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.40 0.44 0.455 0.385 0.385 0.40 0.41 -
P/RPS 3.08 5.82 10.60 1.58 1.90 2.73 5.36 -30.85%
P/EPS 14.62 26.82 50.91 6.23 7.67 11.73 23.15 -26.37%
EY 6.84 3.73 1.96 16.06 13.04 8.53 4.32 35.80%
DY 2.50 0.00 0.00 5.19 2.60 2.50 0.00 -
P/NAPS 0.44 0.49 0.51 0.43 0.43 0.46 0.48 -5.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 23/08/17 31/05/17 27/02/17 28/11/16 29/08/16 23/05/16 -
Price 0.395 0.42 0.455 0.43 0.39 0.40 0.395 -
P/RPS 3.04 5.55 10.60 1.76 1.92 2.73 5.17 -29.79%
P/EPS 14.44 25.60 50.91 6.96 7.77 11.73 22.31 -25.15%
EY 6.93 3.91 1.96 14.38 12.88 8.53 4.48 33.71%
DY 2.53 0.00 0.00 4.65 2.56 2.50 0.00 -
P/NAPS 0.44 0.47 0.51 0.48 0.44 0.46 0.46 -2.91%

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