[GMUTUAL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 84.6%
YoY- 16.44%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 79,071 75,549 69,937 65,594 53,426 44,434 44,836 45.81%
PBT 9,740 8,144 7,065 5,913 4,181 3,551 5,119 53.36%
Tax -1,013 -632 182 378 -773 -686 -1,159 -8.56%
NP 8,727 7,512 7,247 6,291 3,408 2,865 3,960 69.10%
-
NP to SH 8,727 7,512 7,247 6,291 3,408 2,865 3,960 69.10%
-
Tax Rate 10.40% 7.76% -2.58% -6.39% 18.49% 19.32% 22.64% -
Total Cost 70,344 68,037 62,690 59,303 50,018 41,569 40,876 43.46%
-
Net Worth 213,079 210,139 209,999 206,006 208,528 202,254 207,630 1.73%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,749 5,644 3,768 3,768 1,895 - 3,759 -0.17%
Div Payout % 42.96% 75.14% 52.00% 59.90% 55.63% - 94.94% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 213,079 210,139 209,999 206,006 208,528 202,254 207,630 1.73%
NOSH 373,823 375,249 374,999 374,556 379,142 374,545 384,499 -1.85%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.04% 9.94% 10.36% 9.59% 6.38% 6.45% 8.83% -
ROE 4.10% 3.57% 3.45% 3.05% 1.63% 1.42% 1.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.15 20.13 18.65 17.51 14.09 11.86 11.66 48.57%
EPS 2.33 2.00 1.93 1.68 0.90 0.76 1.03 72.06%
DPS 1.00 1.50 1.00 1.01 0.50 0.00 0.98 1.35%
NAPS 0.57 0.56 0.56 0.55 0.55 0.54 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 374,556
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.05 20.11 18.62 17.46 14.22 11.83 11.94 45.78%
EPS 2.32 2.00 1.93 1.67 0.91 0.76 1.05 69.39%
DPS 1.00 1.50 1.00 1.00 0.50 0.00 1.00 0.00%
NAPS 0.5673 0.5595 0.5591 0.5485 0.5552 0.5385 0.5528 1.73%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.17 0.20 0.25 0.26 0.31 0.36 -
P/RPS 0.71 0.84 1.07 1.43 1.85 2.61 3.09 -62.38%
P/EPS 6.43 8.49 10.35 14.88 28.93 40.53 34.95 -67.55%
EY 15.56 11.78 9.66 6.72 3.46 2.47 2.86 208.38%
DY 6.67 8.82 5.00 4.02 1.92 0.00 2.72 81.54%
P/NAPS 0.26 0.30 0.36 0.45 0.47 0.57 0.67 -46.70%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 27/05/08 28/02/08 26/11/07 29/08/07 28/05/07 -
Price 0.16 0.17 0.19 0.20 0.25 0.28 0.28 -
P/RPS 0.76 0.84 1.02 1.14 1.77 2.36 2.40 -53.44%
P/EPS 6.85 8.49 9.83 11.91 27.81 36.60 27.19 -60.01%
EY 14.59 11.78 10.17 8.40 3.60 2.73 3.68 149.87%
DY 6.25 8.82 5.26 5.03 2.00 0.00 3.49 47.31%
P/NAPS 0.28 0.30 0.34 0.36 0.45 0.52 0.52 -33.73%

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