[GMUTUAL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 27.2%
YoY- 42.82%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 78,248 75,104 139,056 101,176 92,664 71,228 72,610 1.25%
PBT 25,806 18,270 34,602 28,708 20,292 14,136 11,396 14.58%
Tax -6,996 -5,218 -9,332 -7,374 -5,354 -4,230 -3,140 14.27%
NP 18,810 13,052 25,270 21,334 14,938 9,906 8,256 14.70%
-
NP to SH 18,810 13,052 25,270 21,334 14,938 9,906 8,256 14.70%
-
Tax Rate 27.11% 28.56% 26.97% 25.69% 26.38% 29.92% 27.55% -
Total Cost 59,438 62,052 113,786 79,842 77,726 61,322 64,354 -1.31%
-
Net Worth 315,510 289,218 277,949 259,169 236,455 225,136 217,658 6.38%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 7,512 7,512 - - - - -
Div Payout % - 57.56% 29.73% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 315,510 289,218 277,949 259,169 236,455 225,136 217,658 6.38%
NOSH 375,607 375,607 375,607 375,607 375,326 375,227 375,272 0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 24.04% 17.38% 18.17% 21.09% 16.12% 13.91% 11.37% -
ROE 5.96% 4.51% 9.09% 8.23% 6.32% 4.40% 3.79% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.83 20.00 37.02 26.94 24.69 18.98 19.35 1.23%
EPS 5.00 3.48 6.72 5.68 3.98 2.64 2.20 14.65%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.77 0.74 0.69 0.63 0.60 0.58 6.36%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.83 20.00 37.02 26.94 24.67 18.96 19.33 1.25%
EPS 5.00 3.48 6.72 5.68 3.98 2.64 2.20 14.65%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.77 0.74 0.69 0.6295 0.5994 0.5795 6.37%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.475 0.47 0.41 0.25 0.23 0.22 0.17 -
P/RPS 2.28 2.35 1.11 0.93 0.93 1.16 0.88 17.18%
P/EPS 9.49 13.53 6.09 4.40 5.78 8.33 7.73 3.47%
EY 10.54 7.39 16.41 22.72 17.30 12.00 12.94 -3.35%
DY 0.00 4.26 4.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.55 0.36 0.37 0.37 0.29 11.91%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 25/08/14 26/08/13 30/08/12 22/08/11 23/08/10 18/08/09 -
Price 0.375 0.50 0.43 0.25 0.21 0.22 0.19 -
P/RPS 1.80 2.50 1.16 0.93 0.85 1.16 0.98 10.65%
P/EPS 7.49 14.39 6.39 4.40 5.28 8.33 8.64 -2.35%
EY 13.35 6.95 15.65 22.72 18.95 12.00 11.58 2.39%
DY 0.00 4.00 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.58 0.36 0.33 0.37 0.33 5.30%

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