[GMUTUAL] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 25.23%
YoY- -35.17%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 25,477 23,367 18,102 19,450 18,490 45,446 38,621 -24.16%
PBT 15,384 8,549 4,369 4,766 3,532 15,201 9,857 34.44%
Tax -2,107 -2,401 -1,352 -1,257 -730 -3,815 -2,635 -13.81%
NP 13,277 6,148 3,017 3,509 2,802 11,386 7,222 49.90%
-
NP to SH 13,277 6,148 3,017 3,509 2,802 11,386 7,222 49.90%
-
Tax Rate 13.70% 28.09% 30.95% 26.37% 20.67% 25.10% 26.73% -
Total Cost 12,200 17,219 15,085 15,941 15,688 34,060 31,399 -46.66%
-
Net Worth 304,242 296,730 289,218 289,218 285,462 289,218 277,949 6.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,756 - 3,756 - 3,756 - 3,756 0.00%
Div Payout % 28.29% - 124.50% - 134.05% - 52.01% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 304,242 296,730 289,218 289,218 285,462 289,218 277,949 6.19%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 52.11% 26.31% 16.67% 18.04% 15.15% 25.05% 18.70% -
ROE 4.36% 2.07% 1.04% 1.21% 0.98% 3.94% 2.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.78 6.22 4.82 5.18 4.92 12.10 10.28 -24.17%
EPS 3.53 1.64 0.80 0.93 0.75 3.03 1.92 49.91%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 0.00%
NAPS 0.81 0.79 0.77 0.77 0.76 0.77 0.74 6.19%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.78 6.22 4.82 5.18 4.92 12.10 10.28 -24.17%
EPS 3.53 1.64 0.80 0.93 0.75 3.03 1.92 49.91%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 0.00%
NAPS 0.81 0.79 0.77 0.77 0.76 0.77 0.74 6.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.395 0.48 0.47 0.465 0.46 0.44 0.41 -
P/RPS 5.82 7.72 9.75 8.98 9.34 3.64 3.99 28.52%
P/EPS 11.17 29.33 58.51 49.77 61.66 14.51 21.32 -34.93%
EY 8.95 3.41 1.71 2.01 1.62 6.89 4.69 53.66%
DY 2.53 0.00 2.13 0.00 2.17 0.00 2.44 2.43%
P/NAPS 0.49 0.61 0.61 0.60 0.61 0.57 0.55 -7.39%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 -
Price 0.395 0.415 0.50 0.49 0.515 0.43 0.43 -
P/RPS 5.82 6.67 10.37 9.46 10.46 3.55 4.18 24.61%
P/EPS 11.17 25.35 62.25 52.45 69.04 14.19 22.36 -36.96%
EY 8.95 3.94 1.61 1.91 1.45 7.05 4.47 58.65%
DY 2.53 0.00 2.00 0.00 1.94 0.00 2.33 5.62%
P/NAPS 0.49 0.53 0.65 0.64 0.68 0.56 0.58 -10.60%

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