[GMUTUAL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -21.07%
YoY- -69.44%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 52,190 59,860 57,020 42,681 40,342 38,360 36,820 26.15%
PBT 9,156 11,244 10,976 5,069 6,108 5,266 5,724 36.73%
Tax -2,053 -2,158 -2,128 -1,392 -1,449 -1,072 -1,240 39.90%
NP 7,102 9,086 8,848 3,677 4,658 4,194 4,484 35.83%
-
NP to SH 7,102 9,086 8,848 3,677 4,658 4,194 4,484 35.83%
-
Tax Rate 22.42% 19.19% 19.39% 27.46% 23.72% 20.36% 21.66% -
Total Cost 45,088 50,774 48,172 39,004 35,684 34,166 32,336 24.78%
-
Net Worth 198,824 198,990 198,705 195,106 195,363 190,976 190,569 2.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,001 7,509 - - - - - -
Div Payout % 70.42% 82.64% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 198,824 198,990 198,705 195,106 195,363 190,976 190,569 2.86%
NOSH 375,140 375,454 374,915 375,204 375,698 374,464 373,666 0.26%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.61% 15.18% 15.52% 8.62% 11.55% 10.93% 12.18% -
ROE 3.57% 4.57% 4.45% 1.88% 2.38% 2.20% 2.35% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.91 15.94 15.21 11.38 10.74 10.24 9.85 25.84%
EPS 1.89 2.42 2.36 0.98 1.24 1.12 1.20 35.33%
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.53 0.52 0.52 0.51 0.51 2.59%
Adjusted Per Share Value based on latest NOSH - 365,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.89 15.94 15.18 11.36 10.74 10.21 9.80 26.15%
EPS 1.89 2.42 2.36 0.98 1.24 1.12 1.19 36.08%
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.5298 0.529 0.5194 0.5201 0.5084 0.5074 2.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.25 0.24 0.24 0.25 0.30 0.43 -
P/RPS 1.65 1.57 1.58 2.11 2.33 2.93 4.36 -47.64%
P/EPS 12.15 10.33 10.17 24.49 20.16 26.79 35.83 -51.34%
EY 8.23 9.68 9.83 4.08 4.96 3.73 2.79 105.54%
DY 5.80 8.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.45 0.46 0.48 0.59 0.84 -35.98%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 22/05/06 28/02/06 28/11/05 30/08/05 30/05/05 -
Price 0.26 0.25 0.24 0.30 0.18 0.26 0.34 -
P/RPS 1.87 1.57 1.58 2.64 1.68 2.54 3.45 -33.49%
P/EPS 13.73 10.33 10.17 30.61 14.52 23.21 28.33 -38.27%
EY 7.28 9.68 9.83 3.27 6.89 4.31 3.53 61.94%
DY 5.13 8.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.45 0.58 0.35 0.51 0.67 -18.81%

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