[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.97%
YoY- 27.38%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 44,749 30,794 7,412 53,630 41,739 26,078 18,009 83.35%
PBT 12,359 8,893 1,343 16,287 14,999 5,519 4,246 103.72%
Tax -3,285 -2,107 -298 -3,795 -3,211 -1,560 -1,230 92.38%
NP 9,074 6,786 1,045 12,492 11,788 3,959 3,016 108.26%
-
NP to SH 9,074 6,786 1,045 12,492 11,788 3,959 3,016 108.26%
-
Tax Rate 26.58% 23.69% 22.19% 23.30% 21.41% 28.27% 28.97% -
Total Cost 35,675 24,008 6,367 41,138 29,951 22,119 14,993 78.13%
-
Net Worth 383,120 383,120 375,607 375,607 375,607 368,095 368,095 2.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,878 1,878 - 3,756 3,756 1,878 1,878 0.00%
Div Payout % 20.70% 27.68% - 30.07% 31.86% 47.44% 62.27% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 383,120 383,120 375,607 375,607 375,607 368,095 368,095 2.70%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 20.28% 22.04% 14.10% 23.29% 28.24% 15.18% 16.75% -
ROE 2.37% 1.77% 0.28% 3.33% 3.14% 1.08% 0.82% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.91 8.20 1.97 14.28 11.11 6.94 4.79 83.43%
EPS 2.42 1.81 0.28 3.33 3.14 1.05 0.80 109.02%
DPS 0.50 0.50 0.00 1.00 1.00 0.50 0.50 0.00%
NAPS 1.02 1.02 1.00 1.00 1.00 0.98 0.98 2.70%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.91 8.20 1.97 14.28 11.11 6.94 4.79 83.43%
EPS 2.42 1.81 0.28 3.33 3.14 1.05 0.80 109.02%
DPS 0.50 0.50 0.00 1.00 1.00 0.50 0.50 0.00%
NAPS 1.02 1.02 1.00 1.00 1.00 0.98 0.98 2.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.285 0.285 0.32 0.305 0.30 0.285 0.305 -
P/RPS 2.39 3.48 16.22 2.14 2.70 4.10 6.36 -47.89%
P/EPS 11.80 15.77 115.02 9.17 9.56 27.04 37.98 -54.09%
EY 8.48 6.34 0.87 10.90 10.46 3.70 2.63 118.09%
DY 1.75 1.75 0.00 3.28 3.33 1.75 1.64 4.41%
P/NAPS 0.28 0.28 0.32 0.31 0.30 0.29 0.31 -6.55%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 22/08/22 30/05/22 22/02/22 29/11/21 30/08/21 24/05/21 -
Price 0.305 0.275 0.295 0.305 0.285 0.305 0.305 -
P/RPS 2.56 3.35 14.95 2.14 2.56 4.39 6.36 -45.45%
P/EPS 12.63 15.22 106.03 9.17 9.08 28.94 37.98 -51.96%
EY 7.92 6.57 0.94 10.90 11.01 3.46 2.63 108.39%
DY 1.64 1.82 0.00 3.28 3.51 1.64 1.64 0.00%
P/NAPS 0.30 0.27 0.30 0.31 0.29 0.31 0.31 -2.16%

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