[GMUTUAL] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -27.65%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 82,708 75,680 75,549 44,434 53,431 53,351 39,816 12.95%
PBT 16,784 11,945 8,144 3,551 8,058 8,652 -1,051 -
Tax -4,850 -3,176 -632 -686 -1,935 -3,856 0 -
NP 11,934 8,769 7,512 2,865 6,123 4,796 -1,051 -
-
NP to SH 11,934 8,769 7,512 2,865 6,123 7,576 -1,051 -
-
Tax Rate 28.90% 26.59% 7.76% 19.32% 24.01% 44.57% - -
Total Cost 70,774 66,911 68,037 41,569 47,308 48,555 40,867 9.58%
-
Net Worth 226,028 219,312 210,139 202,254 199,262 191,446 2,314 114.52%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,884 1,874 5,644 - 3,759 - - -
Div Payout % 15.79% 21.37% 75.14% - 61.40% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 226,028 219,312 210,139 202,254 199,262 191,446 2,314 114.52%
NOSH 376,714 378,125 375,249 374,545 375,967 375,384 13,953 73.16%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.43% 11.59% 9.94% 6.45% 11.46% 8.99% -2.64% -
ROE 5.28% 4.00% 3.57% 1.42% 3.07% 3.96% -45.40% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 21.96 20.01 20.13 11.86 14.21 14.21 285.35 -34.76%
EPS 3.17 2.32 2.00 0.76 1.63 2.02 -7.53 -
DPS 0.50 0.50 1.50 0.00 1.00 0.00 0.00 -
NAPS 0.60 0.58 0.56 0.54 0.53 0.51 0.1659 23.88%
Adjusted Per Share Value based on latest NOSH - 374,545
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.02 20.15 20.11 11.83 14.23 14.20 10.60 12.95%
EPS 3.18 2.33 2.00 0.76 1.63 2.02 -0.28 -
DPS 0.50 0.50 1.50 0.00 1.00 0.00 0.00 -
NAPS 0.6018 0.5839 0.5595 0.5385 0.5305 0.5097 0.0062 114.30%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.22 0.17 0.17 0.31 0.25 0.30 0.57 -
P/RPS 1.00 0.85 0.84 2.61 1.76 2.11 0.20 30.75%
P/EPS 6.94 7.33 8.49 40.53 15.35 14.86 -7.57 -
EY 14.40 13.64 11.78 2.47 6.51 6.73 -13.21 -
DY 2.27 2.94 8.82 0.00 4.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.30 0.57 0.47 0.59 3.44 -31.02%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 18/08/09 25/08/08 29/08/07 28/08/06 30/08/05 30/08/04 -
Price 0.22 0.19 0.17 0.28 0.25 0.26 0.57 -
P/RPS 1.00 0.95 0.84 2.36 1.76 1.83 0.20 30.75%
P/EPS 6.94 8.19 8.49 36.60 15.35 12.88 -7.57 -
EY 14.40 12.21 11.78 2.73 6.51 7.76 -13.21 -
DY 2.27 2.63 8.82 0.00 4.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.30 0.52 0.47 0.51 3.44 -31.02%

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