[GMUTUAL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.6%
YoY- 34.09%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,399 54,966 36,305 15,130 75,276 57,628 35,901 75.13%
PBT 15,414 11,887 5,698 3,105 10,679 7,903 4,432 129.02%
Tax -4,305 -4,140 -1,570 -792 -2,812 -2,135 -1,206 133.02%
NP 11,109 7,747 4,128 2,313 7,867 5,768 3,226 127.52%
-
NP to SH 11,109 7,747 4,128 2,313 7,867 5,768 3,226 127.52%
-
Tax Rate 27.93% 34.83% 27.55% 25.51% 26.33% 27.02% 27.21% -
Total Cost 72,290 47,219 32,177 12,817 67,409 51,860 32,675 69.54%
-
Net Worth 221,429 221,880 217,658 216,377 214,554 213,490 210,065 3.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,876 1,880 - - 3,764 - 1,875 0.03%
Div Payout % 16.89% 24.27% - - 47.85% - 58.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 221,429 221,880 217,658 216,377 214,554 213,490 210,065 3.56%
NOSH 375,304 376,067 375,272 373,064 376,411 374,545 375,116 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.32% 14.09% 11.37% 15.29% 10.45% 10.01% 8.99% -
ROE 5.02% 3.49% 1.90% 1.07% 3.67% 2.70% 1.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.22 14.62 9.67 4.06 20.00 15.39 9.57 75.07%
EPS 2.96 2.06 1.10 0.62 2.09 1.54 0.86 127.44%
DPS 0.50 0.50 0.00 0.00 1.00 0.00 0.50 0.00%
NAPS 0.59 0.59 0.58 0.58 0.57 0.57 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 373,064
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.20 14.63 9.67 4.03 20.04 15.34 9.56 75.09%
EPS 2.96 2.06 1.10 0.62 2.09 1.54 0.86 127.44%
DPS 0.50 0.50 0.00 0.00 1.00 0.00 0.50 0.00%
NAPS 0.5895 0.5907 0.5795 0.5761 0.5712 0.5684 0.5593 3.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.19 0.17 0.13 0.18 0.15 0.17 -
P/RPS 0.86 1.30 1.76 3.21 0.90 0.97 1.78 -38.34%
P/EPS 6.42 9.22 15.45 20.97 8.61 9.74 19.77 -52.65%
EY 15.58 10.84 6.47 4.77 11.61 10.27 5.06 111.21%
DY 2.63 2.63 0.00 0.00 5.56 0.00 2.94 -7.14%
P/NAPS 0.32 0.32 0.29 0.22 0.32 0.26 0.30 4.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 18/08/09 25/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.20 0.20 0.19 0.17 0.15 0.16 0.17 -
P/RPS 0.90 1.37 1.96 4.19 0.75 1.04 1.78 -36.45%
P/EPS 6.76 9.71 17.27 27.42 7.18 10.39 19.77 -51.00%
EY 14.80 10.30 5.79 3.65 13.93 9.62 5.06 104.12%
DY 2.50 2.50 0.00 0.00 6.67 0.00 2.94 -10.21%
P/NAPS 0.34 0.34 0.33 0.29 0.26 0.28 0.30 8.67%

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