[GMUTUAL] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 93.26%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 67,855 58,886 50,778 65,850 91,535 71,311 86,396 -3.94%
PBT 16,007 15,043 9,886 25,377 32,080 21,811 33,068 -11.38%
Tax -6,200 -3,594 -3,904 -5,518 -8,859 -5,763 -7,117 -2.27%
NP 9,807 11,449 5,982 19,859 23,221 16,048 25,951 -14.95%
-
NP to SH 9,807 11,449 5,982 19,859 23,221 16,048 25,951 -14.95%
-
Tax Rate 38.73% 23.89% 39.49% 21.74% 27.62% 26.42% 21.52% -
Total Cost 58,048 47,437 44,796 45,991 68,314 55,263 60,445 -0.67%
-
Net Worth 364,339 356,827 349,315 345,559 334,291 315,510 304,242 3.04%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,878 1,878 1,878 3,756 7,512 3,756 7,512 -20.61%
Div Payout % 19.15% 16.40% 31.39% 18.91% 32.35% 23.41% 28.95% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 364,339 356,827 349,315 345,559 334,291 315,510 304,242 3.04%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.45% 19.44% 11.78% 30.16% 25.37% 22.50% 30.04% -
ROE 2.69% 3.21% 1.71% 5.75% 6.95% 5.09% 8.53% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.07 15.68 13.52 17.53 24.37 18.99 23.00 -3.93%
EPS 2.61 3.05 1.59 5.29 6.18 4.27 6.91 -14.96%
DPS 0.50 0.50 0.50 1.00 2.00 1.00 2.00 -20.61%
NAPS 0.97 0.95 0.93 0.92 0.89 0.84 0.81 3.04%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.07 15.68 13.52 17.53 24.37 18.99 23.00 -3.93%
EPS 2.61 3.05 1.59 5.29 6.18 4.27 6.91 -14.96%
DPS 0.50 0.50 0.50 1.00 2.00 1.00 2.00 -20.61%
NAPS 0.97 0.95 0.93 0.92 0.89 0.84 0.81 3.04%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.25 0.27 0.265 0.395 0.385 0.405 0.395 -
P/RPS 1.38 1.72 1.96 2.25 1.58 2.13 1.72 -3.60%
P/EPS 9.57 8.86 16.64 7.47 6.23 9.48 5.72 8.94%
EY 10.44 11.29 6.01 13.39 16.06 10.55 17.49 -8.23%
DY 2.00 1.85 1.89 2.53 5.19 2.47 5.06 -14.32%
P/NAPS 0.26 0.28 0.28 0.43 0.43 0.48 0.49 -10.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 28/02/20 25/02/19 28/02/18 27/02/17 26/02/16 26/02/15 -
Price 0.245 0.26 0.28 0.40 0.43 0.395 0.395 -
P/RPS 1.36 1.66 2.07 2.28 1.76 2.08 1.72 -3.83%
P/EPS 9.38 8.53 17.58 7.57 6.96 9.25 5.72 8.58%
EY 10.66 11.72 5.69 13.22 14.38 10.82 17.49 -7.91%
DY 2.04 1.92 1.79 2.50 4.65 2.53 5.06 -14.03%
P/NAPS 0.25 0.27 0.30 0.43 0.48 0.47 0.49 -10.60%

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