[GMUTUAL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 78.47%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 50,588 46,332 35,614 36,305 35,901 25,946 29,930 9.13%
PBT 14,354 10,146 7,068 5,698 4,432 2,201 5,622 16.89%
Tax -3,687 -2,677 -2,115 -1,570 -1,206 -196 -1,079 22.70%
NP 10,667 7,469 4,953 4,128 3,226 2,005 4,543 15.27%
-
NP to SH 10,667 7,469 4,953 4,128 3,226 2,005 4,543 15.27%
-
Tax Rate 25.69% 26.38% 29.92% 27.55% 27.21% 8.91% 19.19% -
Total Cost 39,921 38,863 30,661 32,177 32,675 23,941 25,387 7.82%
-
Net Worth 259,169 236,455 225,136 217,658 210,065 204,283 198,990 4.49%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 1,875 - 3,754 -
Div Payout % - - - - 58.14% - 82.64% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 259,169 236,455 225,136 217,658 210,065 204,283 198,990 4.49%
NOSH 375,607 375,326 375,227 375,272 375,116 378,301 375,454 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.09% 16.12% 13.91% 11.37% 8.99% 7.73% 15.18% -
ROE 4.12% 3.16% 2.20% 1.90% 1.54% 0.98% 2.28% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.47 12.34 9.49 9.67 9.57 6.86 7.97 9.13%
EPS 2.84 1.99 1.32 1.10 0.86 0.53 1.21 15.26%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.69 0.63 0.60 0.58 0.56 0.54 0.53 4.49%
Adjusted Per Share Value based on latest NOSH - 378,125
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.47 12.34 9.48 9.67 9.56 6.91 7.97 9.13%
EPS 2.84 1.99 1.32 1.10 0.86 0.53 1.21 15.26%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.69 0.6295 0.5994 0.5795 0.5593 0.5439 0.5298 4.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.23 0.22 0.17 0.17 0.31 0.25 -
P/RPS 1.86 1.86 2.32 1.76 1.78 4.52 3.14 -8.35%
P/EPS 8.80 11.56 16.67 15.45 19.77 58.49 20.66 -13.24%
EY 11.36 8.65 6.00 6.47 5.06 1.71 4.84 15.26%
DY 0.00 0.00 0.00 0.00 2.94 0.00 4.00 -
P/NAPS 0.36 0.37 0.37 0.29 0.30 0.57 0.47 -4.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 23/08/10 18/08/09 25/08/08 29/08/07 28/08/06 -
Price 0.25 0.21 0.22 0.19 0.17 0.28 0.25 -
P/RPS 1.86 1.70 2.32 1.96 1.78 4.08 3.14 -8.35%
P/EPS 8.80 10.55 16.67 17.27 19.77 52.83 20.66 -13.24%
EY 11.36 9.48 6.00 5.79 5.06 1.89 4.84 15.26%
DY 0.00 0.00 0.00 0.00 2.94 0.00 4.00 -
P/NAPS 0.36 0.33 0.37 0.33 0.30 0.52 0.47 -4.34%

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