Highlights

[GMUTUAL] QoQ Quarter Result on 2018-09-30 [#3]

Stock [GMUTUAL]: GROMUTUAL BHD
Announcement Date 03-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -19.83%    YoY -     -41.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 15,380 11,054 12,283 12,826 16,821 8,848 17,004 -6.49%
  QoQ % 39.14% -10.01% -4.23% -23.75% 90.11% -47.97% -
  Horiz. % 90.45% 65.01% 72.24% 75.43% 98.92% 52.03% 100.00%
PBT 3,489 1,599 1,117 3,310 4,068 1,391 10,565 -52.32%
  QoQ % 118.20% 43.15% -66.25% -18.63% 192.45% -86.83% -
  Horiz. % 33.02% 15.13% 10.57% 31.33% 38.50% 13.17% 100.00%
Tax -981 -562 -1,219 -884 -1,042 -759 -982 -0.07%
  QoQ % -74.56% 53.90% -37.90% 15.16% -37.29% 22.71% -
  Horiz. % 99.90% 57.23% 124.13% 90.02% 106.11% 77.29% 100.00%
NP 2,508 1,037 -102 2,426 3,026 632 9,583 -59.19%
  QoQ % 141.85% 1,116.67% -104.20% -19.83% 378.80% -93.40% -
  Horiz. % 26.17% 10.82% -1.06% 25.32% 31.58% 6.60% 100.00%
NP to SH 2,508 1,037 -102 2,426 3,026 632 9,583 -59.19%
  QoQ % 141.85% 1,116.67% -104.20% -19.83% 378.80% -93.40% -
  Horiz. % 26.17% 10.82% -1.06% 25.32% 31.58% 6.60% 100.00%
Tax Rate 28.12 % 35.15 % 109.13 % 26.71 % 25.61 % 54.57 % 9.29 % 109.68%
  QoQ % -20.00% -67.79% 308.57% 4.30% -53.07% 487.41% -
  Horiz. % 302.69% 378.36% 1,174.70% 287.51% 275.67% 587.41% 100.00%
Total Cost 12,872 10,017 12,385 10,400 13,795 8,216 7,421 44.51%
  QoQ % 28.50% -19.12% 19.09% -24.61% 67.90% 10.71% -
  Horiz. % 173.45% 134.98% 166.89% 140.14% 185.89% 110.71% 100.00%
Net Worth 353,071 349,315 349,315 353,071 349,315 345,559 345,559 1.45%
  QoQ % 1.08% 0.00% -1.06% 1.08% 1.09% 0.00% -
  Horiz. % 102.17% 101.09% 101.09% 102.17% 101.09% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,878 - - - 1,878 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 74.88 % - % - % - % 62.06 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.66% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 353,071 349,315 349,315 353,071 349,315 345,559 345,559 1.45%
  QoQ % 1.08% 0.00% -1.06% 1.08% 1.09% 0.00% -
  Horiz. % 102.17% 101.09% 101.09% 102.17% 101.09% 100.00% 100.00%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 16.31 % 9.38 % -0.83 % 18.91 % 17.99 % 7.14 % 56.36 % -56.35%
  QoQ % 73.88% 1,230.12% -104.39% 5.11% 151.96% -87.33% -
  Horiz. % 28.94% 16.64% -1.47% 33.55% 31.92% 12.67% 100.00%
ROE 0.71 % 0.30 % -0.03 % 0.69 % 0.87 % 0.18 % 2.77 % -59.75%
  QoQ % 136.67% 1,100.00% -104.35% -20.69% 383.33% -93.50% -
  Horiz. % 25.63% 10.83% -1.08% 24.91% 31.41% 6.50% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.09 2.94 3.27 3.41 4.48 2.36 4.53 -6.60%
  QoQ % 39.12% -10.09% -4.11% -23.88% 89.83% -47.90% -
  Horiz. % 90.29% 64.90% 72.19% 75.28% 98.90% 52.10% 100.00%
EPS 0.67 0.28 -0.03 0.65 0.81 0.17 2.55 -59.08%
  QoQ % 139.29% 1,033.33% -104.62% -19.75% 376.47% -93.33% -
  Horiz. % 26.27% 10.98% -1.18% 25.49% 31.76% 6.67% 100.00%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9400 0.9300 0.9300 0.9400 0.9300 0.9200 0.9200 1.45%
  QoQ % 1.08% 0.00% -1.06% 1.08% 1.09% 0.00% -
  Horiz. % 102.17% 101.09% 101.09% 102.17% 101.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.09 2.94 3.27 3.41 4.48 2.36 4.53 -6.60%
  QoQ % 39.12% -10.09% -4.11% -23.88% 89.83% -47.90% -
  Horiz. % 90.29% 64.90% 72.19% 75.28% 98.90% 52.10% 100.00%
EPS 0.67 0.28 -0.03 0.65 0.81 0.17 2.55 -59.08%
  QoQ % 139.29% 1,033.33% -104.62% -19.75% 376.47% -93.33% -
  Horiz. % 26.27% 10.98% -1.18% 25.49% 31.76% 6.67% 100.00%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9400 0.9300 0.9300 0.9400 0.9300 0.9200 0.9200 1.45%
  QoQ % 1.08% 0.00% -1.06% 1.08% 1.09% 0.00% -
  Horiz. % 102.17% 101.09% 101.09% 102.17% 101.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2950 0.2750 0.2650 0.3500 0.3600 0.3950 0.3950 -
P/RPS 7.20 9.34 8.10 10.25 8.04 16.77 8.73 -12.09%
  QoQ % -22.91% 15.31% -20.98% 27.49% -52.06% 92.10% -
  Horiz. % 82.47% 106.99% 92.78% 117.41% 92.10% 192.10% 100.00%
P/EPS 44.18 99.61 -975.84 54.19 44.69 234.75 15.48 101.59%
  QoQ % -55.65% 110.21% -1,900.78% 21.26% -80.96% 1,416.47% -
  Horiz. % 285.40% 643.48% -6,303.88% 350.06% 288.70% 1,516.47% 100.00%
EY 2.26 1.00 -0.10 1.85 2.24 0.43 6.46 -50.45%
  QoQ % 126.00% 1,100.00% -105.41% -17.41% 420.93% -93.34% -
  Horiz. % 34.98% 15.48% -1.55% 28.64% 34.67% 6.66% 100.00%
DY 1.69 0.00 0.00 0.00 1.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.30 0.28 0.37 0.39 0.43 0.43 -19.65%
  QoQ % 3.33% 7.14% -24.32% -5.13% -9.30% 0.00% -
  Horiz. % 72.09% 69.77% 65.12% 86.05% 90.70% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 27/05/19 25/02/19 03/12/18 30/08/18 28/05/18 28/02/18 -
Price 0.2700 0.2650 0.2800 0.3100 0.3550 0.3500 0.4000 -
P/RPS 6.59 9.00 8.56 9.08 7.93 14.86 8.84 -17.83%
  QoQ % -26.78% 5.14% -5.73% 14.50% -46.64% 68.10% -
  Horiz. % 74.55% 101.81% 96.83% 102.71% 89.71% 168.10% 100.00%
P/EPS 40.44 95.98 -1,031.08 48.00 44.07 208.01 15.68 88.39%
  QoQ % -57.87% 109.31% -2,248.08% 8.92% -78.81% 1,226.59% -
  Horiz. % 257.91% 612.12% -6,575.77% 306.12% 281.06% 1,326.59% 100.00%
EY 2.47 1.04 -0.10 2.08 2.27 0.48 6.38 -46.97%
  QoQ % 137.50% 1,140.00% -104.81% -8.37% 372.92% -92.48% -
  Horiz. % 38.71% 16.30% -1.57% 32.60% 35.58% 7.52% 100.00%
DY 1.85 0.00 0.00 0.00 1.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.29 0.28 0.30 0.33 0.38 0.38 0.43 -23.15%
  QoQ % 3.57% -6.67% -9.09% -13.16% 0.00% -11.63% -
  Horiz. % 67.44% 65.12% 69.77% 76.74% 88.37% 88.37% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers