[GMUTUAL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.95%
YoY- -38.15%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 75,549 69,937 65,594 53,426 44,434 44,836 48,418 34.56%
PBT 8,144 7,065 5,913 4,181 3,551 5,119 6,972 10.92%
Tax -632 182 378 -773 -686 -1,159 -1,569 -45.48%
NP 7,512 7,247 6,291 3,408 2,865 3,960 5,403 24.59%
-
NP to SH 7,512 7,247 6,291 3,408 2,865 3,960 5,403 24.59%
-
Tax Rate 7.76% -2.58% -6.39% 18.49% 19.32% 22.64% 22.50% -
Total Cost 68,037 62,690 59,303 50,018 41,569 40,876 43,015 35.79%
-
Net Worth 210,139 209,999 206,006 208,528 202,254 207,630 205,200 1.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,644 3,768 3,768 1,895 - 3,759 3,759 31.15%
Div Payout % 75.14% 52.00% 59.90% 55.63% - 94.94% 69.58% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 210,139 209,999 206,006 208,528 202,254 207,630 205,200 1.59%
NOSH 375,249 374,999 374,556 379,142 374,545 384,499 380,000 -0.83%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.94% 10.36% 9.59% 6.38% 6.45% 8.83% 11.16% -
ROE 3.57% 3.45% 3.05% 1.63% 1.42% 1.91% 2.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.13 18.65 17.51 14.09 11.86 11.66 12.74 35.69%
EPS 2.00 1.93 1.68 0.90 0.76 1.03 1.42 25.67%
DPS 1.50 1.00 1.01 0.50 0.00 0.98 1.00 31.06%
NAPS 0.56 0.56 0.55 0.55 0.54 0.54 0.54 2.45%
Adjusted Per Share Value based on latest NOSH - 379,142
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.11 18.62 17.46 14.22 11.83 11.94 12.89 34.55%
EPS 2.00 1.93 1.67 0.91 0.76 1.05 1.44 24.50%
DPS 1.50 1.00 1.00 0.50 0.00 1.00 1.00 31.06%
NAPS 0.5595 0.5591 0.5485 0.5552 0.5385 0.5528 0.5463 1.60%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.20 0.25 0.26 0.31 0.36 0.24 -
P/RPS 0.84 1.07 1.43 1.85 2.61 3.09 1.88 -41.58%
P/EPS 8.49 10.35 14.88 28.93 40.53 34.95 16.88 -36.78%
EY 11.78 9.66 6.72 3.46 2.47 2.86 5.92 58.26%
DY 8.82 5.00 4.02 1.92 0.00 2.72 4.17 64.84%
P/NAPS 0.30 0.36 0.45 0.47 0.57 0.67 0.44 -22.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 27/05/08 28/02/08 26/11/07 29/08/07 28/05/07 27/02/07 -
Price 0.17 0.19 0.20 0.25 0.28 0.28 0.31 -
P/RPS 0.84 1.02 1.14 1.77 2.36 2.40 2.43 -50.77%
P/EPS 8.49 9.83 11.91 27.81 36.60 27.19 21.80 -46.70%
EY 11.78 10.17 8.40 3.60 2.73 3.68 4.59 87.55%
DY 8.82 5.26 5.03 2.00 0.00 3.49 3.23 95.48%
P/NAPS 0.30 0.34 0.36 0.45 0.52 0.52 0.57 -34.83%

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