[GMUTUAL] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 26.74%
YoY- 48.68%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 75,104 77,800 133,464 153,298 139,056 123,628 104,153 -19.63%
PBT 18,270 19,064 36,034 43,336 34,602 29,776 29,589 -27.55%
Tax -5,218 -5,028 -9,211 -11,308 -9,332 -8,124 -7,321 -20.25%
NP 13,052 14,036 26,823 32,028 25,270 21,652 22,268 -30.03%
-
NP to SH 13,052 14,036 26,823 32,028 25,270 21,652 22,268 -30.03%
-
Tax Rate 28.56% 26.37% 25.56% 26.09% 26.97% 27.28% 24.74% -
Total Cost 62,052 63,764 106,641 121,270 113,786 101,976 81,885 -16.92%
-
Net Worth 289,218 289,218 285,462 289,218 277,949 270,437 266,681 5.57%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,512 - 7,512 5,008 7,512 - 5,634 21.20%
Div Payout % 57.56% - 28.01% 15.64% 29.73% - 25.30% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 289,218 289,218 285,462 289,218 277,949 270,437 266,681 5.57%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.38% 18.04% 20.10% 20.89% 18.17% 17.51% 21.38% -
ROE 4.51% 4.85% 9.40% 11.07% 9.09% 8.01% 8.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.00 20.71 35.53 40.81 37.02 32.91 27.73 -19.62%
EPS 3.48 3.72 7.14 8.53 6.72 5.76 5.93 -29.97%
DPS 2.00 0.00 2.00 1.33 2.00 0.00 1.50 21.20%
NAPS 0.77 0.77 0.76 0.77 0.74 0.72 0.71 5.57%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.00 20.71 35.53 40.81 37.02 32.91 27.73 -19.62%
EPS 3.48 3.72 7.14 8.53 6.72 5.76 5.93 -29.97%
DPS 2.00 0.00 2.00 1.33 2.00 0.00 1.50 21.20%
NAPS 0.77 0.77 0.76 0.77 0.74 0.72 0.71 5.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.47 0.465 0.46 0.44 0.41 0.26 0.26 -
P/RPS 2.35 2.24 1.29 1.08 1.11 0.79 0.94 84.51%
P/EPS 13.53 12.44 6.44 5.16 6.09 4.51 4.39 112.21%
EY 7.39 8.04 15.52 19.38 16.41 22.17 22.80 -52.91%
DY 4.26 0.00 4.35 3.03 4.88 0.00 5.77 -18.35%
P/NAPS 0.61 0.60 0.61 0.57 0.55 0.36 0.37 39.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 -
Price 0.50 0.49 0.515 0.43 0.43 0.52 0.245 -
P/RPS 2.50 2.37 1.45 1.05 1.16 1.58 0.88 100.97%
P/EPS 14.39 13.11 7.21 5.04 6.39 9.02 4.13 130.35%
EY 6.95 7.63 13.87 19.83 15.65 11.09 24.20 -56.57%
DY 4.00 0.00 3.88 3.10 4.65 0.00 6.12 -24.74%
P/NAPS 0.65 0.64 0.68 0.56 0.58 0.72 0.35 51.25%

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