[GMUTUAL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.55%
YoY- 41.21%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 66,789 71,228 53,620 83,399 73,288 72,610 60,520 6.78%
PBT 13,570 14,136 12,704 15,414 15,849 11,396 12,420 6.07%
Tax -4,016 -4,230 -3,440 -4,305 -5,520 -3,140 -3,168 17.11%
NP 9,554 9,906 9,264 11,109 10,329 8,256 9,252 2.16%
-
NP to SH 9,554 9,906 9,264 11,109 10,329 8,256 9,252 2.16%
-
Tax Rate 29.59% 29.92% 27.08% 27.93% 34.83% 27.55% 25.51% -
Total Cost 57,234 61,322 44,356 72,290 62,958 64,354 51,268 7.60%
-
Net Worth 228,861 225,136 224,129 221,429 221,880 217,658 216,377 3.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,501 - - 1,876 2,507 - - -
Div Payout % 26.18% - - 16.89% 24.27% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 228,861 225,136 224,129 221,429 221,880 217,658 216,377 3.80%
NOSH 375,183 375,227 373,548 375,304 376,067 375,272 373,064 0.37%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.31% 13.91% 17.28% 13.32% 14.09% 11.37% 15.29% -
ROE 4.17% 4.40% 4.13% 5.02% 4.66% 3.79% 4.28% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.80 18.98 14.35 22.22 19.49 19.35 16.22 6.38%
EPS 2.55 2.64 2.48 2.96 2.75 2.20 2.48 1.87%
DPS 0.67 0.00 0.00 0.50 0.67 0.00 0.00 -
NAPS 0.61 0.60 0.60 0.59 0.59 0.58 0.58 3.41%
Adjusted Per Share Value based on latest NOSH - 373,555
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.78 18.96 14.28 22.20 19.51 19.33 16.11 6.79%
EPS 2.54 2.64 2.47 2.96 2.75 2.20 2.46 2.15%
DPS 0.67 0.00 0.00 0.50 0.67 0.00 0.00 -
NAPS 0.6093 0.5994 0.5967 0.5895 0.5907 0.5795 0.5761 3.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.22 0.21 0.19 0.19 0.17 0.13 -
P/RPS 1.12 1.16 1.46 0.86 0.97 0.88 0.80 25.12%
P/EPS 7.85 8.33 8.47 6.42 6.92 7.73 5.24 30.89%
EY 12.73 12.00 11.81 15.58 14.46 12.94 19.08 -23.62%
DY 3.33 0.00 0.00 2.63 3.51 0.00 0.00 -
P/NAPS 0.33 0.37 0.35 0.32 0.32 0.29 0.22 31.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 23/08/10 24/05/10 23/02/10 24/11/09 18/08/09 25/05/09 -
Price 0.23 0.22 0.20 0.20 0.20 0.19 0.17 -
P/RPS 1.29 1.16 1.39 0.90 1.03 0.98 1.05 14.69%
P/EPS 9.03 8.33 8.06 6.76 7.28 8.64 6.85 20.20%
EY 11.07 12.00 12.40 14.80 13.73 11.58 14.59 -16.79%
DY 2.90 0.00 0.00 2.50 3.33 0.00 0.00 -
P/NAPS 0.38 0.37 0.33 0.34 0.34 0.33 0.29 19.72%

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