[GMUTUAL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.77%
YoY- 29.1%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 114,872 80,948 77,800 123,628 81,440 92,828 53,620 13.52%
PBT 38,040 29,152 19,064 29,776 21,880 18,780 12,704 20.03%
Tax -11,436 -7,024 -5,028 -8,124 -5,108 -5,116 -3,440 22.14%
NP 26,604 22,128 14,036 21,652 16,772 13,664 9,264 19.20%
-
NP to SH 26,604 22,128 14,036 21,652 16,772 13,664 9,264 19.20%
-
Tax Rate 30.06% 24.09% 26.37% 27.28% 23.35% 27.24% 27.08% -
Total Cost 88,268 58,820 63,764 101,976 64,668 79,164 44,356 12.14%
-
Net Worth 319,266 311,754 289,218 270,437 251,657 232,738 224,129 6.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 319,266 311,754 289,218 270,437 251,657 232,738 224,129 6.06%
NOSH 375,607 375,607 375,607 375,607 375,607 375,384 373,548 0.09%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.16% 27.34% 18.04% 17.51% 20.59% 14.72% 17.28% -
ROE 8.33% 7.10% 4.85% 8.01% 6.66% 5.87% 4.13% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.58 21.55 20.71 32.91 21.68 24.73 14.35 13.42%
EPS 7.08 5.88 3.72 5.76 4.48 3.64 2.48 19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.77 0.72 0.67 0.62 0.60 5.97%
Adjusted Per Share Value based on latest NOSH - 375,607
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.58 21.55 20.71 32.91 21.68 24.71 14.28 13.51%
EPS 7.08 5.88 3.72 5.76 4.48 3.64 2.47 19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.77 0.72 0.67 0.6196 0.5967 6.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.41 0.445 0.465 0.26 0.25 0.22 0.21 -
P/RPS 1.34 2.06 2.24 0.79 1.15 0.89 1.46 -1.41%
P/EPS 5.79 7.55 12.44 4.51 5.60 6.04 8.47 -6.13%
EY 17.28 13.24 8.04 22.17 17.86 16.55 11.81 6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.60 0.36 0.37 0.35 0.35 5.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 25/05/15 26/05/14 27/05/13 28/05/12 23/05/11 24/05/10 -
Price 0.395 0.475 0.49 0.52 0.25 0.23 0.20 -
P/RPS 1.29 2.20 2.37 1.58 1.15 0.93 1.39 -1.23%
P/EPS 5.58 8.06 13.11 9.02 5.60 6.32 8.06 -5.93%
EY 17.93 12.40 7.63 11.09 17.86 15.83 12.40 6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.64 0.72 0.37 0.37 0.33 5.68%

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