[GMUTUAL] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -11.4%
YoY- -1.38%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 109,992 114,872 71,311 70,242 78,248 80,948 86,396 17.48%
PBT 36,974 38,040 21,811 22,822 25,806 29,152 33,068 7.73%
Tax -11,354 -11,436 -5,763 -6,157 -6,996 -7,024 -7,117 36.57%
NP 25,620 26,604 16,048 16,665 18,810 22,128 25,951 -0.85%
-
NP to SH 25,620 26,604 16,048 16,665 18,810 22,128 25,951 -0.85%
-
Tax Rate 30.71% 30.06% 26.42% 26.98% 27.11% 24.09% 21.52% -
Total Cost 84,372 88,268 55,263 53,577 59,438 58,820 60,445 24.92%
-
Net Worth 326,778 319,266 315,510 315,510 315,510 311,754 304,242 4.88%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 7,512 - 3,756 5,008 - - 7,512 0.00%
Div Payout % 29.32% - 23.41% 30.05% - - 28.95% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 326,778 319,266 315,510 315,510 315,510 311,754 304,242 4.88%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 23.29% 23.16% 22.50% 23.73% 24.04% 27.34% 30.04% -
ROE 7.84% 8.33% 5.09% 5.28% 5.96% 7.10% 8.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.28 30.58 18.99 18.70 20.83 21.55 23.00 17.47%
EPS 6.82 7.08 4.27 4.44 5.00 5.88 6.91 -0.87%
DPS 2.00 0.00 1.00 1.33 0.00 0.00 2.00 0.00%
NAPS 0.87 0.85 0.84 0.84 0.84 0.83 0.81 4.88%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.28 30.58 18.99 18.70 20.83 21.55 23.00 17.47%
EPS 6.82 7.08 4.27 4.44 5.00 5.88 6.91 -0.87%
DPS 2.00 0.00 1.00 1.33 0.00 0.00 2.00 0.00%
NAPS 0.87 0.85 0.84 0.84 0.84 0.83 0.81 4.88%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.40 0.41 0.405 0.39 0.475 0.445 0.395 -
P/RPS 1.37 1.34 2.13 2.09 2.28 2.06 1.72 -14.08%
P/EPS 5.86 5.79 9.48 8.79 9.49 7.55 5.72 1.62%
EY 17.05 17.28 10.55 11.38 10.54 13.24 17.49 -1.68%
DY 5.00 0.00 2.47 3.42 0.00 0.00 5.06 -0.79%
P/NAPS 0.46 0.48 0.48 0.46 0.57 0.54 0.49 -4.12%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 23/05/16 26/02/16 23/11/15 27/08/15 25/05/15 26/02/15 -
Price 0.40 0.395 0.395 0.41 0.375 0.475 0.395 -
P/RPS 1.37 1.29 2.08 2.19 1.80 2.20 1.72 -14.08%
P/EPS 5.86 5.58 9.25 9.24 7.49 8.06 5.72 1.62%
EY 17.05 17.93 10.82 10.82 13.35 12.40 17.49 -1.68%
DY 5.00 0.00 2.53 3.25 0.00 0.00 5.06 -0.79%
P/NAPS 0.46 0.46 0.47 0.49 0.45 0.57 0.49 -4.12%

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