[GMUTUAL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.55%
YoY- 41.21%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 104,153 96,103 71,703 83,399 75,276 65,594 48,418 13.60%
PBT 29,589 27,348 15,279 15,414 10,679 5,913 6,972 27.21%
Tax -7,321 -5,944 -3,780 -4,305 -2,812 378 -1,569 29.23%
NP 22,268 21,404 11,499 11,109 7,867 6,291 5,403 26.59%
-
NP to SH 22,268 21,404 11,499 11,109 7,867 6,291 5,403 26.59%
-
Tax Rate 24.74% 21.73% 24.74% 27.93% 26.33% -6.39% 22.50% -
Total Cost 81,885 74,699 60,204 72,290 67,409 59,303 43,015 11.31%
-
Net Worth 266,681 247,901 229,228 221,429 214,554 207,188 202,612 4.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,634 3,756 3,757 1,876 3,764 1,883 - -
Div Payout % 25.30% 17.55% 32.68% 16.89% 47.85% 29.94% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 266,681 247,901 229,228 221,429 214,554 207,188 202,612 4.68%
NOSH 375,607 375,607 375,784 375,304 376,411 376,706 375,208 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.38% 22.27% 16.04% 13.32% 10.45% 9.59% 11.16% -
ROE 8.35% 8.63% 5.02% 5.02% 3.67% 3.04% 2.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.73 25.59 19.08 22.22 20.00 17.41 12.90 13.59%
EPS 5.93 5.70 3.06 2.96 2.09 1.67 1.44 26.57%
DPS 1.50 1.00 1.00 0.50 1.00 0.50 0.00 -
NAPS 0.71 0.66 0.61 0.59 0.57 0.55 0.54 4.66%
Adjusted Per Share Value based on latest NOSH - 373,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.73 25.59 19.09 22.20 20.04 17.46 12.89 13.60%
EPS 5.93 5.70 3.06 2.96 2.09 1.67 1.44 26.57%
DPS 1.50 1.00 1.00 0.50 1.00 0.50 0.00 -
NAPS 0.71 0.66 0.6103 0.5895 0.5712 0.5516 0.5394 4.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.22 0.23 0.19 0.18 0.25 0.24 -
P/RPS 0.94 0.86 1.21 0.86 0.90 1.44 1.86 -10.74%
P/EPS 4.39 3.86 7.52 6.42 8.61 14.97 16.67 -19.92%
EY 22.80 25.90 13.30 15.58 11.61 6.68 6.00 24.89%
DY 5.77 4.55 4.35 2.63 5.56 2.00 0.00 -
P/NAPS 0.37 0.33 0.38 0.32 0.32 0.45 0.44 -2.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 23/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.245 0.25 0.23 0.20 0.15 0.20 0.31 -
P/RPS 0.88 0.98 1.21 0.90 0.75 1.15 2.40 -15.38%
P/EPS 4.13 4.39 7.52 6.76 7.18 11.98 21.53 -24.03%
EY 24.20 22.79 13.30 14.80 13.93 8.35 4.65 31.60%
DY 6.12 4.00 4.35 2.50 6.67 2.50 0.00 -
P/NAPS 0.35 0.38 0.38 0.34 0.26 0.36 0.57 -7.79%

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