[GMUTUAL] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.41%
YoY- 22.75%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 20,237 19,450 30,907 20,360 23,207 13,405 15,130 4.96%
PBT 7,288 4,766 7,444 5,470 4,695 3,176 3,105 15.27%
Tax -1,756 -1,257 -2,031 -1,277 -1,279 -860 -792 14.18%
NP 5,532 3,509 5,413 4,193 3,416 2,316 2,313 15.63%
-
NP to SH 5,532 3,509 5,413 4,193 3,416 2,316 2,313 15.63%
-
Tax Rate 24.09% 26.37% 27.28% 23.35% 27.24% 27.08% 25.51% -
Total Cost 14,705 15,941 25,494 16,167 19,791 11,089 12,817 2.31%
-
Net Worth 311,754 289,218 270,437 251,657 232,738 224,129 216,377 6.27%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 311,754 289,218 270,437 251,657 232,738 224,129 216,377 6.27%
NOSH 375,607 375,607 375,607 375,607 375,384 373,548 373,064 0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 27.34% 18.04% 17.51% 20.59% 14.72% 17.28% 15.29% -
ROE 1.77% 1.21% 2.00% 1.67% 1.47% 1.03% 1.07% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.39 5.18 8.23 5.42 6.18 3.59 4.06 4.83%
EPS 1.47 0.93 1.44 1.12 0.91 0.62 0.62 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.77 0.72 0.67 0.62 0.60 0.58 6.15%
Adjusted Per Share Value based on latest NOSH - 375,607
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.39 5.18 8.23 5.42 6.18 3.57 4.03 4.96%
EPS 1.47 0.93 1.44 1.12 0.91 0.62 0.62 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.77 0.72 0.67 0.6196 0.5967 0.5761 6.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.445 0.465 0.26 0.25 0.22 0.21 0.13 -
P/RPS 8.26 8.98 3.16 4.61 3.56 5.85 3.21 17.05%
P/EPS 30.21 49.77 18.04 22.39 24.18 33.87 20.97 6.27%
EY 3.31 2.01 5.54 4.47 4.14 2.95 4.77 -5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.36 0.37 0.35 0.35 0.22 16.13%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 27/05/13 28/05/12 23/05/11 24/05/10 25/05/09 -
Price 0.475 0.49 0.52 0.25 0.23 0.20 0.17 -
P/RPS 8.82 9.46 6.32 4.61 3.72 5.57 4.19 13.20%
P/EPS 32.25 52.45 36.08 22.39 25.27 32.26 27.42 2.73%
EY 3.10 1.91 2.77 4.47 3.96 3.10 3.65 -2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.72 0.37 0.37 0.33 0.29 11.91%

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