[GMUTUAL] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 69.35%
YoY- 91.56%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 23,262 14,478 18,661 21,727 18,205 9,213 11,077 13.15%
PBT 10,012 3,110 6,189 3,471 1,875 1,245 1,948 31.35%
Tax -1,722 -897 -2,570 -929 -548 -461 -551 20.90%
NP 8,290 2,213 3,619 2,542 1,327 784 1,397 34.53%
-
NP to SH 8,290 2,213 3,619 2,542 1,327 784 1,397 34.53%
-
Tax Rate 17.20% 28.84% 41.53% 26.76% 29.23% 37.03% 28.29% -
Total Cost 14,972 12,265 15,042 19,185 16,878 8,429 9,680 7.53%
-
Net Worth 243,823 228,801 222,417 213,079 208,528 197,866 196,335 3.67%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,875 1,875 1,884 - 1,895 - - -
Div Payout % 22.62% 84.75% 52.08% - 142.86% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 243,823 228,801 222,417 213,079 208,528 197,866 196,335 3.67%
NOSH 375,113 375,084 376,979 373,823 379,142 373,333 377,567 -0.10%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 35.64% 15.29% 19.39% 11.70% 7.29% 8.51% 12.61% -
ROE 3.40% 0.97% 1.63% 1.19% 0.64% 0.40% 0.71% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.20 3.86 4.95 5.81 4.80 2.47 2.93 13.29%
EPS 2.21 0.59 0.96 0.68 0.35 0.21 0.37 34.68%
DPS 0.50 0.50 0.50 0.00 0.50 0.00 0.00 -
NAPS 0.65 0.61 0.59 0.57 0.55 0.53 0.52 3.78%
Adjusted Per Share Value based on latest NOSH - 373,823
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.19 3.85 4.97 5.78 4.85 2.45 2.95 13.14%
EPS 2.21 0.59 0.96 0.68 0.35 0.21 0.37 34.68%
DPS 0.50 0.50 0.50 0.00 0.50 0.00 0.00 -
NAPS 0.6491 0.6092 0.5922 0.5673 0.5552 0.5268 0.5227 3.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.21 0.20 0.19 0.15 0.26 0.23 0.25 -
P/RPS 3.39 5.18 3.84 2.58 5.41 9.32 8.52 -14.23%
P/EPS 9.50 33.90 19.79 22.06 74.29 109.52 67.57 -27.87%
EY 10.52 2.95 5.05 4.53 1.35 0.91 1.48 38.64%
DY 2.38 2.50 2.63 0.00 1.92 0.00 0.00 -
P/NAPS 0.32 0.33 0.32 0.26 0.47 0.43 0.48 -6.53%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 11/11/11 29/11/10 24/11/09 24/11/08 26/11/07 29/11/06 28/11/05 -
Price 0.24 0.23 0.20 0.16 0.25 0.26 0.18 -
P/RPS 3.87 5.96 4.04 2.75 5.21 10.54 6.14 -7.40%
P/EPS 10.86 38.98 20.83 23.53 71.43 123.81 48.65 -22.10%
EY 9.21 2.57 4.80 4.25 1.40 0.81 2.06 28.33%
DY 2.08 2.17 2.50 0.00 2.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.34 0.28 0.45 0.49 0.35 0.93%

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