[GMUTUAL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 11.18%
YoY- -45.52%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 51,338 35,392 65,850 65,128 56,808 64,516 91,535 -32.06%
PBT 10,918 5,564 25,377 19,749 17,426 18,276 32,080 -51.35%
Tax -3,602 -3,036 -5,518 -6,048 -5,102 -4,848 -8,859 -45.20%
NP 7,316 2,528 19,859 13,701 12,324 13,428 23,221 -53.79%
-
NP to SH 7,316 2,528 19,859 13,701 12,324 13,428 23,221 -53.79%
-
Tax Rate 32.99% 54.57% 21.74% 30.62% 29.28% 26.53% 27.62% -
Total Cost 44,022 32,864 45,991 51,426 44,484 51,088 68,314 -25.45%
-
Net Worth 349,315 345,559 345,559 338,047 338,047 338,047 334,291 2.98%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,756 - 3,756 5,008 - - 7,512 -37.08%
Div Payout % 51.34% - 18.91% 36.55% - - 32.35% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 349,315 345,559 345,559 338,047 338,047 338,047 334,291 2.98%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.25% 7.14% 30.16% 21.04% 21.69% 20.81% 25.37% -
ROE 2.09% 0.73% 5.75% 4.05% 3.65% 3.97% 6.95% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.67 9.42 17.53 17.34 15.12 17.18 24.37 -32.05%
EPS 1.94 0.68 5.29 3.65 3.28 3.56 6.18 -53.90%
DPS 1.00 0.00 1.00 1.33 0.00 0.00 2.00 -37.08%
NAPS 0.93 0.92 0.92 0.90 0.90 0.90 0.89 2.98%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.67 9.42 17.53 17.34 15.12 17.18 24.37 -32.05%
EPS 1.94 0.68 5.29 3.65 3.28 3.56 6.18 -53.90%
DPS 1.00 0.00 1.00 1.33 0.00 0.00 2.00 -37.08%
NAPS 0.93 0.92 0.92 0.90 0.90 0.90 0.89 2.98%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.36 0.395 0.395 0.40 0.44 0.455 0.385 -
P/RPS 2.63 4.19 2.25 2.31 2.91 2.65 1.58 40.58%
P/EPS 18.48 58.69 7.47 10.97 13.41 12.73 6.23 106.85%
EY 5.41 1.70 13.39 9.12 7.46 7.86 16.06 -51.68%
DY 2.78 0.00 2.53 3.33 0.00 0.00 5.19 -34.11%
P/NAPS 0.39 0.43 0.43 0.44 0.49 0.51 0.43 -6.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 28/02/18 27/11/17 23/08/17 31/05/17 27/02/17 -
Price 0.355 0.35 0.40 0.395 0.42 0.455 0.43 -
P/RPS 2.60 3.71 2.28 2.28 2.78 2.65 1.76 29.80%
P/EPS 18.23 52.00 7.57 10.83 12.80 12.73 6.96 90.34%
EY 5.49 1.92 13.22 9.23 7.81 7.86 14.38 -47.46%
DY 2.82 0.00 2.50 3.38 0.00 0.00 4.65 -28.41%
P/NAPS 0.38 0.38 0.43 0.44 0.47 0.51 0.48 -14.45%

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