[GMUTUAL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 19.2%
YoY- 73.11%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 72,610 60,520 75,276 76,837 71,802 60,064 65,594 7.01%
PBT 11,396 12,420 10,679 10,537 8,864 8,172 5,913 54.93%
Tax -3,140 -3,168 -2,812 -2,846 -2,412 -1,272 378 -
NP 8,256 9,252 7,867 7,690 6,452 6,900 6,291 19.88%
-
NP to SH 8,256 9,252 7,867 7,690 6,452 6,900 6,291 19.88%
-
Tax Rate 27.55% 25.51% 26.33% 27.01% 27.21% 15.57% -6.39% -
Total Cost 64,354 51,268 67,409 69,146 65,350 53,164 59,303 5.60%
-
Net Worth 217,658 216,377 214,554 213,490 210,065 209,999 207,188 3.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,764 - 3,751 - 1,883 -
Div Payout % - - 47.85% - 58.14% - 29.94% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 217,658 216,377 214,554 213,490 210,065 209,999 207,188 3.34%
NOSH 375,272 373,064 376,411 374,545 375,116 374,999 376,706 -0.25%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.37% 15.29% 10.45% 10.01% 8.99% 11.49% 9.59% -
ROE 3.79% 4.28% 3.67% 3.60% 3.07% 3.29% 3.04% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.35 16.22 20.00 20.51 19.14 16.02 17.41 7.30%
EPS 2.20 2.48 2.09 2.05 1.72 1.84 1.67 20.19%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.50 -
NAPS 0.58 0.58 0.57 0.57 0.56 0.56 0.55 3.60%
Adjusted Per Share Value based on latest NOSH - 373,823
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.33 16.11 20.04 20.46 19.12 15.99 17.46 7.02%
EPS 2.20 2.46 2.09 2.05 1.72 1.84 1.67 20.19%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.50 -
NAPS 0.5795 0.5761 0.5712 0.5684 0.5593 0.5591 0.5516 3.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.13 0.18 0.15 0.17 0.20 0.25 -
P/RPS 0.88 0.80 0.90 0.73 0.89 1.25 1.44 -28.00%
P/EPS 7.73 5.24 8.61 7.31 9.88 10.87 14.97 -35.66%
EY 12.94 19.08 11.61 13.69 10.12 9.20 6.68 55.45%
DY 0.00 0.00 5.56 0.00 5.88 0.00 2.00 -
P/NAPS 0.29 0.22 0.32 0.26 0.30 0.36 0.45 -25.41%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 25/05/09 27/02/09 24/11/08 25/08/08 27/05/08 28/02/08 -
Price 0.19 0.17 0.15 0.16 0.17 0.19 0.20 -
P/RPS 0.98 1.05 0.75 0.78 0.89 1.19 1.15 -10.12%
P/EPS 8.64 6.85 7.18 7.79 9.88 10.33 11.98 -19.59%
EY 11.58 14.59 13.93 12.83 10.12 9.68 8.35 24.38%
DY 0.00 0.00 6.67 0.00 5.88 0.00 2.50 -
P/NAPS 0.33 0.29 0.26 0.28 0.30 0.34 0.36 -5.64%

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