[GMUTUAL] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -16.08%
YoY- -38.85%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 45,446 27,672 23,262 14,478 18,661 21,727 18,205 16.45%
PBT 15,201 7,450 10,012 3,110 6,189 3,471 1,875 41.69%
Tax -3,815 -1,961 -1,722 -897 -2,570 -929 -548 38.14%
NP 11,386 5,489 8,290 2,213 3,619 2,542 1,327 43.03%
-
NP to SH 11,386 5,489 8,290 2,213 3,619 2,542 1,327 43.03%
-
Tax Rate 25.10% 26.32% 17.20% 28.84% 41.53% 26.76% 29.23% -
Total Cost 34,060 22,183 14,972 12,265 15,042 19,185 16,878 12.40%
-
Net Worth 289,218 262,925 243,823 228,801 222,417 213,079 208,528 5.59%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 1,875 1,875 1,884 - 1,895 -
Div Payout % - - 22.62% 84.75% 52.08% - 142.86% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 289,218 262,925 243,823 228,801 222,417 213,079 208,528 5.59%
NOSH 375,607 375,607 375,113 375,084 376,979 373,823 379,142 -0.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 25.05% 19.84% 35.64% 15.29% 19.39% 11.70% 7.29% -
ROE 3.94% 2.09% 3.40% 0.97% 1.63% 1.19% 0.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.10 7.37 6.20 3.86 4.95 5.81 4.80 16.64%
EPS 3.03 1.46 2.21 0.59 0.96 0.68 0.35 43.24%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 0.50 -
NAPS 0.77 0.70 0.65 0.61 0.59 0.57 0.55 5.76%
Adjusted Per Share Value based on latest NOSH - 375,084
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.10 7.37 6.19 3.85 4.97 5.78 4.85 16.44%
EPS 3.03 1.46 2.21 0.59 0.96 0.68 0.35 43.24%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 0.50 -
NAPS 0.77 0.70 0.6491 0.6092 0.5922 0.5673 0.5552 5.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.44 0.23 0.21 0.20 0.19 0.15 0.26 -
P/RPS 3.64 3.12 3.39 5.18 3.84 2.58 5.41 -6.38%
P/EPS 14.51 15.74 9.50 33.90 19.79 22.06 74.29 -23.81%
EY 6.89 6.35 10.52 2.95 5.05 4.53 1.35 31.18%
DY 0.00 0.00 2.38 2.50 2.63 0.00 1.92 -
P/NAPS 0.57 0.33 0.32 0.33 0.32 0.26 0.47 3.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 11/11/11 29/11/10 24/11/09 24/11/08 26/11/07 -
Price 0.43 0.25 0.24 0.23 0.20 0.16 0.25 -
P/RPS 3.55 3.39 3.87 5.96 4.04 2.75 5.21 -6.18%
P/EPS 14.19 17.11 10.86 38.98 20.83 23.53 71.43 -23.59%
EY 7.05 5.85 9.21 2.57 4.80 4.25 1.40 30.88%
DY 0.00 0.00 2.08 2.17 2.50 0.00 2.00 -
P/NAPS 0.56 0.36 0.37 0.38 0.34 0.28 0.45 3.70%

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