[GMUTUAL] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -75.39%
YoY- -54.16%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 15,316 18,629 25,477 18,490 25,893 26,509 21,611 -5.57%
PBT 5,336 4,694 15,384 3,532 7,785 7,190 5,101 0.75%
Tax -976 -1,145 -2,107 -730 -1,673 -1,545 -768 4.07%
NP 4,360 3,549 13,277 2,802 6,112 5,645 4,333 0.10%
-
NP to SH 4,360 3,549 13,277 2,802 6,112 5,645 4,333 0.10%
-
Tax Rate 18.29% 24.39% 13.70% 20.67% 21.49% 21.49% 15.06% -
Total Cost 10,956 15,080 12,200 15,688 19,781 20,864 17,278 -7.30%
-
Net Worth 334,291 315,510 304,242 285,462 266,681 247,901 229,837 6.43%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,756 - 3,756 3,756 1,878 1,878 1,883 12.18%
Div Payout % 86.15% - 28.29% 134.05% 30.73% 33.27% 43.48% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 334,291 315,510 304,242 285,462 266,681 247,901 229,837 6.43%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 376,782 -0.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 28.47% 19.05% 52.11% 15.15% 23.60% 21.29% 20.05% -
ROE 1.30% 1.12% 4.36% 0.98% 2.29% 2.28% 1.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.08 4.96 6.78 4.92 6.89 7.06 5.74 -5.52%
EPS 1.16 0.94 3.53 0.75 1.63 1.50 1.15 0.14%
DPS 1.00 0.00 1.00 1.00 0.50 0.50 0.50 12.23%
NAPS 0.89 0.84 0.81 0.76 0.71 0.66 0.61 6.49%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.08 4.96 6.78 4.92 6.89 7.06 5.75 -5.55%
EPS 1.16 0.94 3.53 0.75 1.63 1.50 1.15 0.14%
DPS 1.00 0.00 1.00 1.00 0.50 0.50 0.50 12.23%
NAPS 0.89 0.84 0.81 0.76 0.71 0.66 0.6119 6.43%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.385 0.405 0.395 0.46 0.26 0.22 0.23 -
P/RPS 9.44 8.17 5.82 9.34 3.77 3.12 4.01 15.32%
P/EPS 33.17 42.86 11.17 61.66 15.98 14.64 20.00 8.78%
EY 3.02 2.33 8.95 1.62 6.26 6.83 5.00 -8.05%
DY 2.60 0.00 2.53 2.17 1.92 2.27 2.17 3.05%
P/NAPS 0.43 0.48 0.49 0.61 0.37 0.33 0.38 2.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 24/02/14 25/02/13 27/02/12 28/02/11 -
Price 0.43 0.395 0.395 0.515 0.245 0.25 0.23 -
P/RPS 10.55 7.96 5.82 10.46 3.55 3.54 4.01 17.47%
P/EPS 37.04 41.80 11.17 69.04 15.06 16.63 20.00 10.80%
EY 2.70 2.39 8.95 1.45 6.64 6.01 5.00 -9.75%
DY 2.33 0.00 2.53 1.94 2.04 2.00 2.17 1.19%
P/NAPS 0.48 0.47 0.49 0.68 0.35 0.38 0.38 3.96%

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