[GMUTUAL] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -16.83%
YoY- -14.8%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 58,569 65,850 64,162 64,943 78,946 91,535 94,848 -27.50%
PBT 22,199 25,377 20,148 22,306 27,139 32,080 31,438 -20.72%
Tax -5,065 -5,518 -5,512 -5,733 -7,212 -8,859 -9,028 -32.00%
NP 17,134 19,859 14,636 16,573 19,927 23,221 22,410 -16.39%
-
NP to SH 17,134 19,859 14,636 16,573 19,927 23,221 22,410 -16.39%
-
Tax Rate 22.82% 21.74% 27.36% 25.70% 26.57% 27.62% 28.72% -
Total Cost 41,435 45,991 49,526 48,370 59,019 68,314 72,438 -31.11%
-
Net Worth 345,559 345,559 338,047 338,047 338,047 334,291 334,291 2.23%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 3,756 3,756 7,512 3,756 7,512 7,512 3,756 0.00%
Div Payout % 21.92% 18.91% 51.33% 22.66% 37.70% 32.35% 16.76% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 345,559 345,559 338,047 338,047 338,047 334,291 334,291 2.23%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 29.25% 30.16% 22.81% 25.52% 25.24% 25.37% 23.63% -
ROE 4.96% 5.75% 4.33% 4.90% 5.89% 6.95% 6.70% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.59 17.53 17.08 17.29 21.02 24.37 25.25 -27.51%
EPS 4.56 5.29 3.90 4.41 5.31 6.18 5.97 -16.45%
DPS 1.00 1.00 2.00 1.00 2.00 2.00 1.00 0.00%
NAPS 0.92 0.92 0.90 0.90 0.90 0.89 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 375,607
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.59 17.53 17.08 17.29 21.02 24.37 25.25 -27.51%
EPS 4.56 5.29 3.90 4.41 5.31 6.18 5.97 -16.45%
DPS 1.00 1.00 2.00 1.00 2.00 2.00 1.00 0.00%
NAPS 0.92 0.92 0.90 0.90 0.90 0.89 0.89 2.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.395 0.395 0.40 0.44 0.455 0.385 0.385 -
P/RPS 2.53 2.25 2.34 2.54 2.16 1.58 1.52 40.49%
P/EPS 8.66 7.47 10.27 9.97 8.58 6.23 6.45 21.72%
EY 11.55 13.39 9.74 10.03 11.66 16.06 15.50 -17.82%
DY 2.53 2.53 5.00 2.27 4.40 5.19 2.60 -1.80%
P/NAPS 0.43 0.43 0.44 0.49 0.51 0.43 0.43 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 27/11/17 23/08/17 31/05/17 27/02/17 28/11/16 -
Price 0.35 0.40 0.395 0.42 0.455 0.43 0.39 -
P/RPS 2.24 2.28 2.31 2.43 2.16 1.76 1.54 28.40%
P/EPS 7.67 7.57 10.14 9.52 8.58 6.96 6.54 11.22%
EY 13.03 13.22 9.86 10.51 11.66 14.38 15.30 -10.16%
DY 2.86 2.50 5.06 2.38 4.40 4.65 2.56 7.67%
P/NAPS 0.38 0.43 0.44 0.47 0.51 0.48 0.44 -9.31%

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