[GMUTUAL] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.47%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 93,256 81,505 81,674 75,390 69,937 44,836 47,731 11.79%
PBT 28,123 16,798 15,485 11,741 7,065 5,119 6,382 28.01%
Tax -5,942 -4,199 -4,373 -3,286 182 -1,159 -1,614 24.23%
NP 22,181 12,599 11,112 8,455 7,247 3,960 4,768 29.17%
-
NP to SH 22,181 12,599 11,112 8,455 7,247 3,960 4,768 29.17%
-
Tax Rate 21.13% 25.00% 28.24% 27.99% -2.58% 22.64% 25.29% -
Total Cost 71,075 68,906 70,562 66,935 62,690 40,876 42,963 8.74%
-
Net Worth 251,657 232,738 224,129 216,377 209,999 207,630 198,705 4.01%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,753 3,759 1,884 3,750 3,768 3,759 - -
Div Payout % 16.92% 29.84% 16.96% 44.36% 52.00% 94.94% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 251,657 232,738 224,129 216,377 209,999 207,630 198,705 4.01%
NOSH 375,607 375,384 373,548 373,064 374,999 384,499 374,915 0.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 23.79% 15.46% 13.61% 11.22% 10.36% 8.83% 9.99% -
ROE 8.81% 5.41% 4.96% 3.91% 3.45% 1.91% 2.40% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.83 21.71 21.86 20.21 18.65 11.66 12.73 11.76%
EPS 5.91 3.36 2.97 2.27 1.93 1.03 1.27 29.18%
DPS 1.00 1.00 0.50 1.00 1.00 0.98 0.00 -
NAPS 0.67 0.62 0.60 0.58 0.56 0.54 0.53 3.98%
Adjusted Per Share Value based on latest NOSH - 373,064
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.83 21.70 21.74 20.07 18.62 11.94 12.71 11.79%
EPS 5.91 3.35 2.96 2.25 1.93 1.05 1.27 29.18%
DPS 1.00 1.00 0.50 1.00 1.00 1.00 0.00 -
NAPS 0.67 0.6196 0.5967 0.5761 0.5591 0.5528 0.529 4.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.25 0.22 0.21 0.13 0.20 0.36 0.24 -
P/RPS 1.01 1.01 0.96 0.64 1.07 3.09 1.89 -9.90%
P/EPS 4.23 6.55 7.06 5.74 10.35 34.95 18.87 -22.04%
EY 23.62 15.26 14.17 17.43 9.66 2.86 5.30 28.25%
DY 4.00 4.55 2.38 7.69 5.00 2.72 0.00 -
P/NAPS 0.37 0.35 0.35 0.22 0.36 0.67 0.45 -3.20%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 24/05/10 25/05/09 27/05/08 28/05/07 22/05/06 -
Price 0.25 0.23 0.20 0.17 0.19 0.28 0.24 -
P/RPS 1.01 1.06 0.91 0.84 1.02 2.40 1.89 -9.90%
P/EPS 4.23 6.85 6.72 7.50 9.83 27.19 18.87 -22.04%
EY 23.62 14.59 14.87 13.33 10.17 3.68 5.30 28.25%
DY 4.00 4.35 2.50 5.88 5.26 3.49 0.00 -
P/NAPS 0.37 0.37 0.33 0.29 0.34 0.52 0.45 -3.20%

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