[GMUTUAL] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 92.6%
YoY- 36.2%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 26,434 25,669 28,404 54,996 39,124 37,552 69,528 -14.87%
PBT 5,088 5,459 8,713 18,487 12,903 9,135 17,301 -18.44%
Tax -1,543 -1,801 -2,551 -5,677 -3,498 -2,609 -4,666 -16.83%
NP 3,545 3,658 6,162 12,810 9,405 6,526 12,635 -19.08%
-
NP to SH 3,545 3,658 6,162 12,810 9,405 6,526 12,635 -19.08%
-
Tax Rate 30.33% 32.99% 29.28% 30.71% 27.11% 28.56% 26.97% -
Total Cost 22,889 22,011 22,242 42,186 29,719 31,026 56,893 -14.07%
-
Net Worth 353,071 349,315 338,047 326,778 315,510 289,218 277,949 4.06%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,878 1,878 - 3,756 - 3,756 3,756 -10.90%
Div Payout % 52.98% 51.34% - 29.32% - 57.56% 29.73% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 353,071 349,315 338,047 326,778 315,510 289,218 277,949 4.06%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.41% 14.25% 21.69% 23.29% 24.04% 17.38% 18.17% -
ROE 1.00% 1.05% 1.82% 3.92% 2.98% 2.26% 4.55% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.04 6.83 7.56 14.64 10.42 10.00 18.51 -14.87%
EPS 0.94 0.97 1.64 3.41 2.50 1.74 3.36 -19.12%
DPS 0.50 0.50 0.00 1.00 0.00 1.00 1.00 -10.90%
NAPS 0.94 0.93 0.90 0.87 0.84 0.77 0.74 4.06%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.04 6.83 7.56 14.64 10.42 10.00 18.51 -14.87%
EPS 0.94 0.97 1.64 3.41 2.50 1.74 3.36 -19.12%
DPS 0.50 0.50 0.00 1.00 0.00 1.00 1.00 -10.90%
NAPS 0.94 0.93 0.90 0.87 0.84 0.77 0.74 4.06%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.295 0.36 0.44 0.40 0.475 0.47 0.41 -
P/RPS 4.19 5.27 5.82 2.73 4.56 4.70 2.21 11.24%
P/EPS 31.26 36.97 26.82 11.73 18.97 27.05 12.19 16.98%
EY 3.20 2.71 3.73 8.53 5.27 3.70 8.20 -14.50%
DY 1.69 1.39 0.00 2.50 0.00 2.13 2.44 -5.93%
P/NAPS 0.31 0.39 0.49 0.46 0.57 0.61 0.55 -9.10%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 30/08/18 23/08/17 29/08/16 27/08/15 25/08/14 26/08/13 -
Price 0.27 0.355 0.42 0.40 0.375 0.50 0.43 -
P/RPS 3.84 5.19 5.55 2.73 3.60 5.00 2.32 8.75%
P/EPS 28.61 36.45 25.60 11.73 14.98 28.78 12.78 14.36%
EY 3.50 2.74 3.91 8.53 6.68 3.47 7.82 -12.53%
DY 1.85 1.41 0.00 2.50 0.00 2.00 2.33 -3.77%
P/NAPS 0.29 0.38 0.47 0.46 0.45 0.65 0.58 -10.90%

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