[GMUTUAL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.25%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 81,225 75,104 77,800 133,464 153,298 139,056 123,628 -24.40%
PBT 23,578 18,270 19,064 36,034 43,336 34,602 29,776 -14.39%
Tax -6,680 -5,218 -5,028 -9,211 -11,308 -9,332 -8,124 -12.22%
NP 16,898 13,052 14,036 26,823 32,028 25,270 21,652 -15.22%
-
NP to SH 16,898 13,052 14,036 26,823 32,028 25,270 21,652 -15.22%
-
Tax Rate 28.33% 28.56% 26.37% 25.56% 26.09% 26.97% 27.28% -
Total Cost 64,326 62,052 63,764 106,641 121,270 113,786 101,976 -26.42%
-
Net Worth 296,730 289,218 289,218 285,462 289,218 277,949 270,437 6.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,008 7,512 - 7,512 5,008 7,512 - -
Div Payout % 29.64% 57.56% - 28.01% 15.64% 29.73% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 296,730 289,218 289,218 285,462 289,218 277,949 270,437 6.37%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.80% 17.38% 18.04% 20.10% 20.89% 18.17% 17.51% -
ROE 5.69% 4.51% 4.85% 9.40% 11.07% 9.09% 8.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.63 20.00 20.71 35.53 40.81 37.02 32.91 -24.38%
EPS 4.49 3.48 3.72 7.14 8.53 6.72 5.76 -15.28%
DPS 1.33 2.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 0.79 0.77 0.77 0.76 0.77 0.74 0.72 6.37%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.63 20.00 20.71 35.53 40.81 37.02 32.91 -24.38%
EPS 4.49 3.48 3.72 7.14 8.53 6.72 5.76 -15.28%
DPS 1.33 2.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 0.79 0.77 0.77 0.76 0.77 0.74 0.72 6.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.48 0.47 0.465 0.46 0.44 0.41 0.26 -
P/RPS 2.22 2.35 2.24 1.29 1.08 1.11 0.79 99.01%
P/EPS 10.67 13.53 12.44 6.44 5.16 6.09 4.51 77.45%
EY 9.37 7.39 8.04 15.52 19.38 16.41 22.17 -43.65%
DY 2.78 4.26 0.00 4.35 3.03 4.88 0.00 -
P/NAPS 0.61 0.61 0.60 0.61 0.57 0.55 0.36 42.08%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 -
Price 0.415 0.50 0.49 0.515 0.43 0.43 0.52 -
P/RPS 1.92 2.50 2.37 1.45 1.05 1.16 1.58 13.86%
P/EPS 9.22 14.39 13.11 7.21 5.04 6.39 9.02 1.47%
EY 10.84 6.95 7.63 13.87 19.83 15.65 11.09 -1.50%
DY 3.21 4.00 0.00 3.88 3.10 4.65 0.00 -
P/NAPS 0.53 0.65 0.64 0.68 0.56 0.58 0.72 -18.45%

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