[GMUTUAL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 99.39%
YoY- 42.37%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 27,672 23,262 14,478 18,661 21,727 18,205 9,213 20.09%
PBT 7,450 10,012 3,110 6,189 3,471 1,875 1,245 34.70%
Tax -1,961 -1,722 -897 -2,570 -929 -548 -461 27.26%
NP 5,489 8,290 2,213 3,619 2,542 1,327 784 38.27%
-
NP to SH 5,489 8,290 2,213 3,619 2,542 1,327 784 38.27%
-
Tax Rate 26.32% 17.20% 28.84% 41.53% 26.76% 29.23% 37.03% -
Total Cost 22,183 14,972 12,265 15,042 19,185 16,878 8,429 17.48%
-
Net Worth 262,925 243,823 228,801 222,417 213,079 208,528 197,866 4.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,875 1,875 1,884 - 1,895 - -
Div Payout % - 22.62% 84.75% 52.08% - 142.86% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 262,925 243,823 228,801 222,417 213,079 208,528 197,866 4.84%
NOSH 375,607 375,113 375,084 376,979 373,823 379,142 373,333 0.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.84% 35.64% 15.29% 19.39% 11.70% 7.29% 8.51% -
ROE 2.09% 3.40% 0.97% 1.63% 1.19% 0.64% 0.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.37 6.20 3.86 4.95 5.81 4.80 2.47 19.96%
EPS 1.46 2.21 0.59 0.96 0.68 0.35 0.21 38.11%
DPS 0.00 0.50 0.50 0.50 0.00 0.50 0.00 -
NAPS 0.70 0.65 0.61 0.59 0.57 0.55 0.53 4.74%
Adjusted Per Share Value based on latest NOSH - 376,979
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.37 6.19 3.85 4.97 5.78 4.85 2.45 20.12%
EPS 1.46 2.21 0.59 0.96 0.68 0.35 0.21 38.11%
DPS 0.00 0.50 0.50 0.50 0.00 0.50 0.00 -
NAPS 0.70 0.6491 0.6092 0.5922 0.5673 0.5552 0.5268 4.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.21 0.20 0.19 0.15 0.26 0.23 -
P/RPS 3.12 3.39 5.18 3.84 2.58 5.41 9.32 -16.65%
P/EPS 15.74 9.50 33.90 19.79 22.06 74.29 109.52 -27.60%
EY 6.35 10.52 2.95 5.05 4.53 1.35 0.91 38.19%
DY 0.00 2.38 2.50 2.63 0.00 1.92 0.00 -
P/NAPS 0.33 0.32 0.33 0.32 0.26 0.47 0.43 -4.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 11/11/11 29/11/10 24/11/09 24/11/08 26/11/07 29/11/06 -
Price 0.25 0.24 0.23 0.20 0.16 0.25 0.26 -
P/RPS 3.39 3.87 5.96 4.04 2.75 5.21 10.54 -17.21%
P/EPS 17.11 10.86 38.98 20.83 23.53 71.43 123.81 -28.07%
EY 5.85 9.21 2.57 4.80 4.25 1.40 0.81 38.98%
DY 0.00 2.08 2.17 2.50 0.00 2.00 0.00 -
P/NAPS 0.36 0.37 0.38 0.34 0.28 0.45 0.49 -5.00%

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