[GMUTUAL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.28%
YoY- 886.42%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Revenue 79,071 53,426 51,567 52,345 42,435 32,468 30,179 15.32%
PBT 9,740 4,181 7,355 10,891 -1,178 -2,205 -3,131 -
Tax -1,013 -773 -1,845 -4,407 0 -145 1,994 -
NP 8,727 3,408 5,510 6,484 -1,178 -2,350 -1,137 -
-
NP to SH 8,727 3,408 5,510 9,264 -1,178 -2,350 -3,313 -
-
Tax Rate 10.40% 18.49% 25.08% 40.46% - - - -
Total Cost 70,344 50,018 46,057 45,861 43,613 34,818 31,316 12.73%
-
Net Worth 213,079 208,528 197,866 196,335 2,186 5,366 6,413 67.99%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Div 3,749 1,895 3,759 - - - - -
Div Payout % 42.96% 55.63% 68.23% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Net Worth 213,079 208,528 197,866 196,335 2,186 5,366 6,413 67.99%
NOSH 373,823 379,142 373,333 377,567 13,990 13,939 14,004 62.63%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
NP Margin 11.04% 6.38% 10.69% 12.39% -2.78% -7.24% -3.77% -
ROE 4.10% 1.63% 2.78% 4.72% -53.87% -43.79% -51.65% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
RPS 21.15 14.09 13.81 13.86 303.32 232.92 215.50 -29.08%
EPS 2.33 0.90 1.48 2.45 -8.42 -16.86 -23.66 -
DPS 1.00 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.53 0.52 0.1563 0.385 0.458 3.29%
Adjusted Per Share Value based on latest NOSH - 377,567
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
RPS 21.05 14.22 13.73 13.94 11.30 8.64 8.03 15.33%
EPS 2.32 0.91 1.47 2.47 -0.31 -0.63 -0.88 -
DPS 1.00 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.5673 0.5552 0.5268 0.5227 0.0058 0.0143 0.0171 67.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 31/12/02 31/12/01 -
Price 0.15 0.26 0.23 0.25 0.45 0.50 0.98 -
P/RPS 0.71 1.85 1.67 1.80 0.15 0.21 0.45 6.98%
P/EPS 6.43 28.93 15.58 10.19 -5.34 -2.97 -4.14 -
EY 15.56 3.46 6.42 9.81 -18.71 -33.72 -24.14 -
DY 6.67 1.92 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.47 0.43 0.48 2.88 1.30 2.14 -26.81%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 31/12/01 CAGR
Date 24/11/08 26/11/07 29/11/06 28/11/05 15/12/04 26/02/03 28/02/02 -
Price 0.16 0.25 0.26 0.18 0.58 0.59 0.92 -
P/RPS 0.76 1.77 1.88 1.30 0.19 0.25 0.43 8.79%
P/EPS 6.85 27.81 17.62 7.34 -6.89 -3.50 -3.89 -
EY 14.59 3.60 5.68 13.63 -14.52 -28.57 -25.71 -
DY 6.25 2.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.45 0.49 0.35 3.71 1.53 2.01 -25.31%

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