[GMUTUAL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.71%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 109,992 78,248 75,104 139,056 101,176 92,664 71,228 7.50%
PBT 36,974 25,806 18,270 34,602 28,708 20,292 14,136 17.36%
Tax -11,354 -6,996 -5,218 -9,332 -7,374 -5,354 -4,230 17.86%
NP 25,620 18,810 13,052 25,270 21,334 14,938 9,906 17.14%
-
NP to SH 25,620 18,810 13,052 25,270 21,334 14,938 9,906 17.14%
-
Tax Rate 30.71% 27.11% 28.56% 26.97% 25.69% 26.38% 29.92% -
Total Cost 84,372 59,438 62,052 113,786 79,842 77,726 61,322 5.45%
-
Net Worth 326,778 315,510 289,218 277,949 259,169 236,455 225,136 6.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,512 - 7,512 7,512 - - - -
Div Payout % 29.32% - 57.56% 29.73% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 326,778 315,510 289,218 277,949 259,169 236,455 225,136 6.40%
NOSH 375,607 375,607 375,607 375,607 375,607 375,326 375,227 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 23.29% 24.04% 17.38% 18.17% 21.09% 16.12% 13.91% -
ROE 7.84% 5.96% 4.51% 9.09% 8.23% 6.32% 4.40% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.28 20.83 20.00 37.02 26.94 24.69 18.98 7.48%
EPS 6.82 5.00 3.48 6.72 5.68 3.98 2.64 17.12%
DPS 2.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.77 0.74 0.69 0.63 0.60 6.38%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.28 20.83 20.00 37.02 26.94 24.67 18.96 7.50%
EPS 6.82 5.00 3.48 6.72 5.68 3.98 2.64 17.12%
DPS 2.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.77 0.74 0.69 0.6295 0.5994 6.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.40 0.475 0.47 0.41 0.25 0.23 0.22 -
P/RPS 1.37 2.28 2.35 1.11 0.93 0.93 1.16 2.80%
P/EPS 5.86 9.49 13.53 6.09 4.40 5.78 8.33 -5.68%
EY 17.05 10.54 7.39 16.41 22.72 17.30 12.00 6.02%
DY 5.00 0.00 4.26 4.88 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.61 0.55 0.36 0.37 0.37 3.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 25/08/14 26/08/13 30/08/12 22/08/11 23/08/10 -
Price 0.40 0.375 0.50 0.43 0.25 0.21 0.22 -
P/RPS 1.37 1.80 2.50 1.16 0.93 0.85 1.16 2.80%
P/EPS 5.86 7.49 14.39 6.39 4.40 5.28 8.33 -5.68%
EY 17.05 13.35 6.95 15.65 22.72 18.95 12.00 6.02%
DY 5.00 0.00 4.00 4.65 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.65 0.58 0.36 0.33 0.37 3.69%

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