[GMUTUAL] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
11-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 104.54%
YoY- 274.6%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 23,367 45,446 27,672 23,262 14,478 18,661 21,727 1.21%
PBT 8,549 15,201 7,450 10,012 3,110 6,189 3,471 16.20%
Tax -2,401 -3,815 -1,961 -1,722 -897 -2,570 -929 17.13%
NP 6,148 11,386 5,489 8,290 2,213 3,619 2,542 15.85%
-
NP to SH 6,148 11,386 5,489 8,290 2,213 3,619 2,542 15.85%
-
Tax Rate 28.09% 25.10% 26.32% 17.20% 28.84% 41.53% 26.76% -
Total Cost 17,219 34,060 22,183 14,972 12,265 15,042 19,185 -1.78%
-
Net Worth 296,730 289,218 262,925 243,823 228,801 222,417 213,079 5.67%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 1,875 1,875 1,884 - -
Div Payout % - - - 22.62% 84.75% 52.08% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 296,730 289,218 262,925 243,823 228,801 222,417 213,079 5.67%
NOSH 375,607 375,607 375,607 375,113 375,084 376,979 373,823 0.07%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 26.31% 25.05% 19.84% 35.64% 15.29% 19.39% 11.70% -
ROE 2.07% 3.94% 2.09% 3.40% 0.97% 1.63% 1.19% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.22 12.10 7.37 6.20 3.86 4.95 5.81 1.14%
EPS 1.64 3.03 1.46 2.21 0.59 0.96 0.68 15.79%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.79 0.77 0.70 0.65 0.61 0.59 0.57 5.58%
Adjusted Per Share Value based on latest NOSH - 375,113
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.22 12.10 7.37 6.19 3.85 4.97 5.78 1.22%
EPS 1.64 3.03 1.46 2.21 0.59 0.96 0.68 15.79%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.79 0.77 0.70 0.6491 0.6092 0.5922 0.5673 5.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.48 0.44 0.23 0.21 0.20 0.19 0.15 -
P/RPS 7.72 3.64 3.12 3.39 5.18 3.84 2.58 20.03%
P/EPS 29.33 14.51 15.74 9.50 33.90 19.79 22.06 4.85%
EY 3.41 6.89 6.35 10.52 2.95 5.05 4.53 -4.62%
DY 0.00 0.00 0.00 2.38 2.50 2.63 0.00 -
P/NAPS 0.61 0.57 0.33 0.32 0.33 0.32 0.26 15.26%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 26/11/12 11/11/11 29/11/10 24/11/09 24/11/08 -
Price 0.415 0.43 0.25 0.24 0.23 0.20 0.16 -
P/RPS 6.67 3.55 3.39 3.87 5.96 4.04 2.75 15.90%
P/EPS 25.35 14.19 17.11 10.86 38.98 20.83 23.53 1.24%
EY 3.94 7.05 5.85 9.21 2.57 4.80 4.25 -1.25%
DY 0.00 0.00 0.00 2.08 2.17 2.50 0.00 -
P/NAPS 0.53 0.56 0.36 0.37 0.38 0.34 0.28 11.21%

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