[GMUTUAL] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.47%
YoY- -47.24%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 78,248 80,948 86,396 81,225 75,104 77,800 133,464 -30.01%
PBT 25,806 29,152 33,068 23,578 18,270 19,064 36,034 -20.00%
Tax -6,996 -7,024 -7,117 -6,680 -5,218 -5,028 -9,211 -16.79%
NP 18,810 22,128 25,951 16,898 13,052 14,036 26,823 -21.11%
-
NP to SH 18,810 22,128 25,951 16,898 13,052 14,036 26,823 -21.11%
-
Tax Rate 27.11% 24.09% 21.52% 28.33% 28.56% 26.37% 25.56% -
Total Cost 59,438 58,820 60,445 64,326 62,052 63,764 106,641 -32.34%
-
Net Worth 315,510 311,754 304,242 296,730 289,218 289,218 285,462 6.91%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 7,512 5,008 7,512 - 7,512 -
Div Payout % - - 28.95% 29.64% 57.56% - 28.01% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 315,510 311,754 304,242 296,730 289,218 289,218 285,462 6.91%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 24.04% 27.34% 30.04% 20.80% 17.38% 18.04% 20.10% -
ROE 5.96% 7.10% 8.53% 5.69% 4.51% 4.85% 9.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.83 21.55 23.00 21.63 20.00 20.71 35.53 -30.02%
EPS 5.00 5.88 6.91 4.49 3.48 3.72 7.14 -21.19%
DPS 0.00 0.00 2.00 1.33 2.00 0.00 2.00 -
NAPS 0.84 0.83 0.81 0.79 0.77 0.77 0.76 6.91%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.83 21.55 23.00 21.63 20.00 20.71 35.53 -30.02%
EPS 5.00 5.88 6.91 4.49 3.48 3.72 7.14 -21.19%
DPS 0.00 0.00 2.00 1.33 2.00 0.00 2.00 -
NAPS 0.84 0.83 0.81 0.79 0.77 0.77 0.76 6.91%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.475 0.445 0.395 0.48 0.47 0.465 0.46 -
P/RPS 2.28 2.06 1.72 2.22 2.35 2.24 1.29 46.33%
P/EPS 9.49 7.55 5.72 10.67 13.53 12.44 6.44 29.58%
EY 10.54 13.24 17.49 9.37 7.39 8.04 15.52 -22.79%
DY 0.00 0.00 5.06 2.78 4.26 0.00 4.35 -
P/NAPS 0.57 0.54 0.49 0.61 0.61 0.60 0.61 -4.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 25/05/15 26/02/15 24/11/14 25/08/14 26/05/14 24/02/14 -
Price 0.375 0.475 0.395 0.415 0.50 0.49 0.515 -
P/RPS 1.80 2.20 1.72 1.92 2.50 2.37 1.45 15.55%
P/EPS 7.49 8.06 5.72 9.22 14.39 13.11 7.21 2.57%
EY 13.35 12.40 17.49 10.84 6.95 7.63 13.87 -2.52%
DY 0.00 0.00 5.06 3.21 4.00 0.00 3.88 -
P/NAPS 0.45 0.57 0.49 0.53 0.65 0.64 0.68 -24.11%

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