[GMUTUAL] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.6%
YoY- 34.09%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 20,360 23,207 13,405 15,130 15,016 10,673 14,255 6.11%
PBT 5,470 4,695 3,176 3,105 2,043 891 2,744 12.17%
Tax -1,277 -1,279 -860 -792 -318 -122 -532 15.69%
NP 4,193 3,416 2,316 2,313 1,725 769 2,212 11.23%
-
NP to SH 4,193 3,416 2,316 2,313 1,725 769 2,212 11.23%
-
Tax Rate 23.35% 27.24% 27.08% 25.51% 15.57% 13.69% 19.39% -
Total Cost 16,167 19,791 11,089 12,817 13,291 9,904 12,043 5.02%
-
Net Worth 251,657 232,738 224,129 216,377 209,999 207,630 198,705 4.01%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 251,657 232,738 224,129 216,377 209,999 207,630 198,705 4.01%
NOSH 375,607 375,384 373,548 373,064 374,999 384,499 374,915 0.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.59% 14.72% 17.28% 15.29% 11.49% 7.21% 15.52% -
ROE 1.67% 1.47% 1.03% 1.07% 0.82% 0.37% 1.11% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.42 6.18 3.59 4.06 4.00 2.78 3.80 6.09%
EPS 1.12 0.91 0.62 0.62 0.46 0.20 0.59 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.62 0.60 0.58 0.56 0.54 0.53 3.98%
Adjusted Per Share Value based on latest NOSH - 373,064
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.42 6.18 3.57 4.03 4.00 2.84 3.80 6.09%
EPS 1.12 0.91 0.62 0.62 0.46 0.20 0.59 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.6196 0.5967 0.5761 0.5591 0.5528 0.529 4.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.25 0.22 0.21 0.13 0.20 0.36 0.24 -
P/RPS 4.61 3.56 5.85 3.21 4.99 12.97 6.31 -5.09%
P/EPS 22.39 24.18 33.87 20.97 43.48 180.00 40.68 -9.46%
EY 4.47 4.14 2.95 4.77 2.30 0.56 2.46 10.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.35 0.22 0.36 0.67 0.45 -3.20%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 24/05/10 25/05/09 27/05/08 28/05/07 22/05/06 -
Price 0.25 0.23 0.20 0.17 0.19 0.28 0.24 -
P/RPS 4.61 3.72 5.57 4.19 4.74 10.09 6.31 -5.09%
P/EPS 22.39 25.27 32.26 27.42 41.30 140.00 40.68 -9.46%
EY 4.47 3.96 3.10 3.65 2.42 0.71 2.46 10.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.33 0.29 0.34 0.52 0.45 -3.20%

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