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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 12,283 12,826 16,821 8,848 17,004 20,442 12,275 0.04%
  QoQ % -4.23% -23.75% 90.11% -47.97% -16.82% 66.53% -
  Horiz. % 100.07% 104.49% 137.03% 72.08% 138.53% 166.53% 100.00%
PBT 1,117 3,310 4,068 1,391 10,565 6,099 4,144 -58.17%
  QoQ % -66.25% -18.63% 192.45% -86.83% 73.23% 47.18% -
  Horiz. % 26.95% 79.87% 98.17% 33.57% 254.95% 147.18% 100.00%
Tax -1,219 -884 -1,042 -759 -982 -1,985 -1,339 -6.05%
  QoQ % -37.90% 15.16% -37.29% 22.71% 50.53% -48.24% -
  Horiz. % 91.04% 66.02% 77.82% 56.68% 73.34% 148.24% 100.00%
NP -102 2,426 3,026 632 9,583 4,114 2,805 -
  QoQ % -104.20% -19.83% 378.80% -93.40% 132.94% 46.67% -
  Horiz. % -3.64% 86.49% 107.88% 22.53% 341.64% 146.67% 100.00%
NP to SH -102 2,426 3,026 632 9,583 4,114 2,805 -
  QoQ % -104.20% -19.83% 378.80% -93.40% 132.94% 46.67% -
  Horiz. % -3.64% 86.49% 107.88% 22.53% 341.64% 146.67% 100.00%
Tax Rate 109.13 % 26.71 % 25.61 % 54.57 % 9.29 % 32.55 % 32.31 % 124.62%
  QoQ % 308.57% 4.30% -53.07% 487.41% -71.46% 0.74% -
  Horiz. % 337.76% 82.67% 79.26% 168.90% 28.75% 100.74% 100.00%
Total Cost 12,385 10,400 13,795 8,216 7,421 16,328 9,470 19.53%
  QoQ % 19.09% -24.61% 67.90% 10.71% -54.55% 72.42% -
  Horiz. % 130.78% 109.82% 145.67% 86.76% 78.36% 172.42% 100.00%
Net Worth 349,315 353,071 349,315 345,559 345,559 338,047 338,047 2.20%
  QoQ % -1.06% 1.08% 1.09% 0.00% 2.22% 0.00% -
  Horiz. % 103.33% 104.44% 103.33% 102.22% 102.22% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1,878 - - 3,756 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % 62.06 % - % - % 91.30 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 67.97% 0.00% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 349,315 353,071 349,315 345,559 345,559 338,047 338,047 2.20%
  QoQ % -1.06% 1.08% 1.09% 0.00% 2.22% 0.00% -
  Horiz. % 103.33% 104.44% 103.33% 102.22% 102.22% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -0.83 % 18.91 % 17.99 % 7.14 % 56.36 % 20.13 % 22.85 % -
  QoQ % -104.39% 5.11% 151.96% -87.33% 179.98% -11.90% -
  Horiz. % -3.63% 82.76% 78.73% 31.25% 246.65% 88.10% 100.00%
ROE -0.03 % 0.69 % 0.87 % 0.18 % 2.77 % 1.22 % 0.83 % -
  QoQ % -104.35% -20.69% 383.33% -93.50% 127.05% 46.99% -
  Horiz. % -3.61% 83.13% 104.82% 21.69% 333.73% 146.99% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.27 3.41 4.48 2.36 4.53 5.44 3.27 -
  QoQ % -4.11% -23.88% 89.83% -47.90% -16.73% 66.36% -
  Horiz. % 100.00% 104.28% 137.00% 72.17% 138.53% 166.36% 100.00%
EPS -0.03 0.65 0.81 0.17 2.55 1.10 0.75 -
  QoQ % -104.62% -19.75% 376.47% -93.33% 131.82% 46.67% -
  Horiz. % -4.00% 86.67% 108.00% 22.67% 340.00% 146.67% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 100.00% -
NAPS 0.9300 0.9400 0.9300 0.9200 0.9200 0.9000 0.9000 2.20%
  QoQ % -1.06% 1.08% 1.09% 0.00% 2.22% 0.00% -
  Horiz. % 103.33% 104.44% 103.33% 102.22% 102.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 340,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.27 3.41 4.48 2.36 4.53 5.44 3.27 -
  QoQ % -4.11% -23.88% 89.83% -47.90% -16.73% 66.36% -
  Horiz. % 100.00% 104.28% 137.00% 72.17% 138.53% 166.36% 100.00%
EPS -0.03 0.65 0.81 0.17 2.55 1.10 0.75 -
  QoQ % -104.62% -19.75% 376.47% -93.33% 131.82% 46.67% -
  Horiz. % -4.00% 86.67% 108.00% 22.67% 340.00% 146.67% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 100.00% -
NAPS 0.9300 0.9400 0.9300 0.9200 0.9200 0.9000 0.9000 2.20%
  QoQ % -1.06% 1.08% 1.09% 0.00% 2.22% 0.00% -
  Horiz. % 103.33% 104.44% 103.33% 102.22% 102.22% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2650 0.3500 0.3600 0.3950 0.3950 0.4000 0.4400 -
P/RPS 8.10 10.25 8.04 16.77 8.73 7.35 13.46 -28.66%
  QoQ % -20.98% 27.49% -52.06% 92.10% 18.78% -45.39% -
  Horiz. % 60.18% 76.15% 59.73% 124.59% 64.86% 54.61% 100.00%
P/EPS -975.84 54.19 44.69 234.75 15.48 36.52 58.92 -
  QoQ % -1,900.78% 21.26% -80.96% 1,416.47% -57.61% -38.02% -
  Horiz. % -1,656.21% 91.97% 75.85% 398.42% 26.27% 61.98% 100.00%
EY -0.10 1.85 2.24 0.43 6.46 2.74 1.70 -
  QoQ % -105.41% -17.41% 420.93% -93.34% 135.77% 61.18% -
  Horiz. % -5.88% 108.82% 131.76% 25.29% 380.00% 161.18% 100.00%
DY 0.00 0.00 1.39 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.60% 0.00% 0.00% 100.00% -
P/NAPS 0.28 0.37 0.39 0.43 0.43 0.44 0.49 -31.07%
  QoQ % -24.32% -5.13% -9.30% 0.00% -2.27% -10.20% -
  Horiz. % 57.14% 75.51% 79.59% 87.76% 87.76% 89.80% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 03/12/18 30/08/18 28/05/18 28/02/18 27/11/17 23/08/17 -
Price 0.2800 0.3100 0.3550 0.3500 0.4000 0.3950 0.4200 -
P/RPS 8.56 9.08 7.93 14.86 8.84 7.26 12.85 -23.67%
  QoQ % -5.73% 14.50% -46.64% 68.10% 21.76% -43.50% -
  Horiz. % 66.61% 70.66% 61.71% 115.64% 68.79% 56.50% 100.00%
P/EPS -1,031.08 48.00 44.07 208.01 15.68 36.06 56.24 -
  QoQ % -2,248.08% 8.92% -78.81% 1,226.59% -56.52% -35.88% -
  Horiz. % -1,833.36% 85.35% 78.36% 369.86% 27.88% 64.12% 100.00%
EY -0.10 2.08 2.27 0.48 6.38 2.77 1.78 -
  QoQ % -104.81% -8.37% 372.92% -92.48% 130.32% 55.62% -
  Horiz. % -5.62% 116.85% 127.53% 26.97% 358.43% 155.62% 100.00%
DY 0.00 0.00 1.41 0.00 0.00 2.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.73% 0.00% 0.00% 100.00% -
P/NAPS 0.30 0.33 0.38 0.38 0.43 0.44 0.47 -25.81%
  QoQ % -9.09% -13.16% 0.00% -11.63% -2.27% -6.38% -
  Horiz. % 63.83% 70.21% 80.85% 80.85% 91.49% 93.62% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers