[GMUTUAL] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -1.75%
YoY- 95.57%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 12,275 16,129 15,316 21,223 26,278 28,718 18,629 -24.29%
PBT 4,144 4,569 5,336 8,257 8,977 9,510 4,694 -7.97%
Tax -1,339 -1,212 -976 -2,206 -2,818 -2,859 -1,145 11.00%
NP 2,805 3,357 4,360 6,051 6,159 6,651 3,549 -14.52%
-
NP to SH 2,805 3,357 4,360 6,051 6,159 6,651 3,549 -14.52%
-
Tax Rate 32.31% 26.53% 18.29% 26.72% 31.39% 30.06% 24.39% -
Total Cost 9,470 12,772 10,956 15,172 20,119 22,067 15,080 -26.68%
-
Net Worth 338,047 338,047 334,291 334,291 326,778 319,266 315,510 4.71%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 3,756 - 3,756 - - -
Div Payout % - - 86.15% - 60.99% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 338,047 338,047 334,291 334,291 326,778 319,266 315,510 4.71%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 22.85% 20.81% 28.47% 28.51% 23.44% 23.16% 19.05% -
ROE 0.83% 0.99% 1.30% 1.81% 1.88% 2.08% 1.12% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.27 4.29 4.08 5.65 7.00 7.65 4.96 -24.27%
EPS 0.75 0.89 1.16 1.61 1.64 1.77 0.94 -13.98%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.90 0.90 0.89 0.89 0.87 0.85 0.84 4.71%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.27 4.29 4.08 5.65 7.00 7.65 4.96 -24.27%
EPS 0.75 0.89 1.16 1.61 1.64 1.77 0.94 -13.98%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.90 0.90 0.89 0.89 0.87 0.85 0.84 4.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.44 0.455 0.385 0.385 0.40 0.41 0.405 -
P/RPS 13.46 10.60 9.44 6.81 5.72 5.36 8.17 39.53%
P/EPS 58.92 50.91 33.17 23.90 24.39 23.15 42.86 23.65%
EY 1.70 1.96 3.02 4.18 4.10 4.32 2.33 -18.97%
DY 0.00 0.00 2.60 0.00 2.50 0.00 0.00 -
P/NAPS 0.49 0.51 0.43 0.43 0.46 0.48 0.48 1.38%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 31/05/17 27/02/17 28/11/16 29/08/16 23/05/16 26/02/16 -
Price 0.42 0.455 0.43 0.39 0.40 0.395 0.395 -
P/RPS 12.85 10.60 10.55 6.90 5.72 5.17 7.96 37.65%
P/EPS 56.24 50.91 37.04 24.21 24.39 22.31 41.80 21.89%
EY 1.78 1.96 2.70 4.13 4.10 4.48 2.39 -17.85%
DY 0.00 0.00 2.33 0.00 2.50 0.00 0.00 -
P/NAPS 0.47 0.51 0.48 0.44 0.46 0.46 0.47 0.00%

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