[GMUTUAL] YoY Cumulative 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- 133.42%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 54,996 39,124 37,552 69,528 50,588 46,332 35,614 7.50%
PBT 18,487 12,903 9,135 17,301 14,354 10,146 7,068 17.36%
Tax -5,677 -3,498 -2,609 -4,666 -3,687 -2,677 -2,115 17.86%
NP 12,810 9,405 6,526 12,635 10,667 7,469 4,953 17.14%
-
NP to SH 12,810 9,405 6,526 12,635 10,667 7,469 4,953 17.14%
-
Tax Rate 30.71% 27.11% 28.56% 26.97% 25.69% 26.38% 29.92% -
Total Cost 42,186 29,719 31,026 56,893 39,921 38,863 30,661 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 3,756 - 3,756 3,756 - - - -
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 3.92% 2.98% 2.26% 4.55% 4.12% 3.16% 2.20% -
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 14.64 10.42 10.00 18.51 13.47 12.34 9.49 7.48%
EPS 3.41 2.50 1.74 3.36 2.84 1.99 1.32 17.12%
DPS 1.00 0.00 1.00 1.00 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 14.64 10.42 10.00 18.51 13.47 12.34 9.48 7.50%
EPS 3.41 2.50 1.74 3.36 2.84 1.99 1.32 17.12%
DPS 1.00 0.00 1.00 1.00 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 2.73 4.56 4.70 2.21 1.86 1.86 2.32 2.74%
P/EPS 11.73 18.97 27.05 12.19 8.80 11.56 16.67 -5.68%
EY 8.53 5.27 3.70 8.20 11.36 8.65 6.00 6.03%
DY 2.50 0.00 2.13 2.44 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 2.73 3.60 5.00 2.32 1.86 1.70 2.32 2.74%
P/EPS 11.73 14.98 28.78 12.78 8.80 10.55 16.67 -5.68%
EY 8.53 6.68 3.47 7.82 11.36 9.48 6.00 6.03%
DY 2.50 0.00 2.00 2.33 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