[GMUTUAL] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.43%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 83,399 75,276 65,594 48,418 42,681 67,641 27,679 20.16%
PBT 15,414 10,679 5,913 6,972 5,069 14,206 -1,052 -
Tax -4,305 -2,812 378 -1,569 -1,392 -11,216 0 -
NP 11,109 7,867 6,291 5,403 3,677 2,990 -1,052 -
-
NP to SH 11,109 7,867 6,291 5,403 3,677 12,034 -1,052 -
-
Tax Rate 27.93% 26.33% -6.39% 22.50% 27.46% 78.95% - -
Total Cost 72,290 67,409 59,303 43,015 39,004 64,651 28,731 16.60%
-
Net Worth 221,429 214,554 207,188 202,612 195,106 8,767,628 3,791 96.85%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,876 3,764 1,883 - - - - -
Div Payout % 16.89% 47.85% 29.94% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 221,429 214,554 207,188 202,612 195,106 8,767,628 3,791 96.85%
NOSH 375,304 376,411 376,706 375,208 375,204 17,191,428 13,989 72.93%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.32% 10.45% 9.59% 11.16% 8.62% 4.42% -3.80% -
ROE 5.02% 3.67% 3.04% 2.67% 1.88% 0.14% -27.75% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.22 20.00 17.41 12.90 11.38 0.39 197.86 -30.51%
EPS 2.96 2.09 1.67 1.44 0.98 0.07 -7.52 -
DPS 0.50 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.55 0.54 0.52 0.51 0.271 13.83%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.20 20.04 17.46 12.89 11.36 18.01 7.37 20.15%
EPS 2.96 2.09 1.67 1.44 0.98 3.20 -0.28 -
DPS 0.50 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5895 0.5712 0.5516 0.5394 0.5194 23.3425 0.0101 96.83%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.19 0.18 0.25 0.24 0.24 0.58 0.74 -
P/RPS 0.86 0.90 1.44 1.86 2.11 147.41 0.00 -
P/EPS 6.42 8.61 14.97 16.67 24.49 828.57 0.00 -
EY 15.58 11.61 6.68 6.00 4.08 0.12 0.00 -
DY 2.63 5.56 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.45 0.44 0.46 1.14 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 28/02/08 27/02/07 28/02/06 21/02/05 17/03/04 -
Price 0.20 0.15 0.20 0.31 0.30 0.66 0.74 -
P/RPS 0.90 0.75 1.15 2.40 2.64 167.74 0.00 -
P/EPS 6.76 7.18 11.98 21.53 30.61 942.86 0.00 -
EY 14.80 13.93 8.35 4.65 3.27 0.11 0.00 -
DY 2.50 6.67 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.36 0.57 0.58 1.29 0.00 -

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