[GMUTUAL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.15%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 71,703 50,092 35,614 13,405 83,399 54,966 36,305 57.22%
PBT 15,279 10,178 7,068 3,176 15,414 11,887 5,698 92.66%
Tax -3,780 -3,012 -2,115 -860 -4,305 -4,140 -1,570 79.34%
NP 11,499 7,166 4,953 2,316 11,109 7,747 4,128 97.60%
-
NP to SH 11,499 7,166 4,953 2,316 11,109 7,747 4,128 97.60%
-
Tax Rate 24.74% 29.59% 29.92% 27.08% 27.93% 34.83% 27.55% -
Total Cost 60,204 42,926 30,661 11,089 72,290 47,219 32,177 51.66%
-
Net Worth 229,228 228,861 225,136 224,129 221,429 221,880 217,658 3.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,757 1,875 - - 1,876 1,880 - -
Div Payout % 32.68% 26.18% - - 16.89% 24.27% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 229,228 228,861 225,136 224,129 221,429 221,880 217,658 3.50%
NOSH 375,784 375,183 375,227 373,548 375,304 376,067 375,272 0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.04% 14.31% 13.91% 17.28% 13.32% 14.09% 11.37% -
ROE 5.02% 3.13% 2.20% 1.03% 5.02% 3.49% 1.90% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.08 13.35 9.49 3.59 22.22 14.62 9.67 57.11%
EPS 3.06 1.91 1.32 0.62 2.96 2.06 1.10 97.42%
DPS 1.00 0.50 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.61 0.61 0.60 0.60 0.59 0.59 0.58 3.40%
Adjusted Per Share Value based on latest NOSH - 373,548
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.09 13.34 9.48 3.57 22.20 14.63 9.67 57.17%
EPS 3.06 1.91 1.32 0.62 2.96 2.06 1.10 97.42%
DPS 1.00 0.50 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.6103 0.6093 0.5994 0.5967 0.5895 0.5907 0.5795 3.50%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.20 0.22 0.21 0.19 0.19 0.17 -
P/RPS 1.21 1.50 2.32 5.85 0.86 1.30 1.76 -22.05%
P/EPS 7.52 10.47 16.67 33.87 6.42 9.22 15.45 -38.04%
EY 13.30 9.55 6.00 2.95 15.58 10.84 6.47 61.45%
DY 4.35 2.50 0.00 0.00 2.63 2.63 0.00 -
P/NAPS 0.38 0.33 0.37 0.35 0.32 0.32 0.29 19.68%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 23/08/10 24/05/10 23/02/10 24/11/09 18/08/09 -
Price 0.23 0.23 0.22 0.20 0.20 0.20 0.19 -
P/RPS 1.21 1.72 2.32 5.57 0.90 1.37 1.96 -27.43%
P/EPS 7.52 12.04 16.67 32.26 6.76 9.71 17.27 -42.46%
EY 13.30 8.30 6.00 3.10 14.80 10.30 5.79 73.82%
DY 4.35 2.17 0.00 0.00 2.50 2.50 0.00 -
P/NAPS 0.38 0.38 0.37 0.33 0.34 0.34 0.33 9.83%

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