[GMUTUAL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.28%
YoY- 886.42%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,431 47,731 42,681 52,345 53,351 54,094 55,027 -1.94%
PBT 8,058 6,382 5,069 10,891 8,652 7,330 5,820 24.29%
Tax -1,935 -1,614 -1,392 -4,407 -3,856 -3,630 -3,320 -30.29%
NP 6,123 4,768 3,677 6,484 4,796 3,700 2,500 81.99%
-
NP to SH 6,123 4,768 3,677 9,264 7,576 6,480 5,280 10.40%
-
Tax Rate 24.01% 25.29% 27.46% 40.46% 44.57% 49.52% 57.04% -
Total Cost 47,308 42,963 39,004 45,861 48,555 50,394 52,527 -6.75%
-
Net Worth 199,262 198,705 190,319 196,335 191,446 190,569 4,203,857 -86.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,759 - - - - - - -
Div Payout % 61.40% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 199,262 198,705 190,319 196,335 191,446 190,569 4,203,857 -86.97%
NOSH 375,967 374,915 365,999 377,567 375,384 373,666 8,242,857 -87.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.46% 9.99% 8.62% 12.39% 8.99% 6.84% 4.54% -
ROE 3.07% 2.40% 1.93% 4.72% 3.96% 3.40% 0.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.21 12.73 11.66 13.86 14.21 14.48 0.67 670.50%
EPS 1.63 1.27 1.00 2.45 2.02 1.73 0.06 809.18%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.52 0.51 0.51 0.51 2.60%
Adjusted Per Share Value based on latest NOSH - 377,567
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.23 12.71 11.36 13.94 14.20 14.40 14.65 -1.92%
EPS 1.63 1.27 0.98 2.47 2.02 1.73 1.41 10.17%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5305 0.529 0.5067 0.5227 0.5097 0.5074 11.1921 -86.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.25 0.24 0.24 0.25 0.30 0.43 0.58 -
P/RPS 1.76 1.89 2.06 1.80 2.11 2.97 86.88 -92.62%
P/EPS 15.35 18.87 23.89 10.19 14.86 24.80 905.47 -93.44%
EY 6.51 5.30 4.19 9.81 6.73 4.03 0.11 1430.04%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.46 0.48 0.59 0.84 1.14 -44.69%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 22/05/06 28/02/06 28/11/05 30/08/05 30/05/05 21/02/05 -
Price 0.25 0.24 0.30 0.18 0.26 0.34 0.66 -
P/RPS 1.76 1.89 2.57 1.30 1.83 2.35 98.87 -93.23%
P/EPS 15.35 18.87 29.86 7.34 12.88 19.61 1,030.36 -93.99%
EY 6.51 5.30 3.35 13.63 7.76 5.10 0.10 1530.70%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.58 0.35 0.51 0.67 1.29 -49.08%

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