[GMUTUAL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 17.61%
YoY- 34.09%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,399 73,288 72,610 60,520 75,276 76,837 71,802 10.46%
PBT 15,414 15,849 11,396 12,420 10,679 10,537 8,864 44.46%
Tax -4,305 -5,520 -3,140 -3,168 -2,812 -2,846 -2,412 46.98%
NP 11,109 10,329 8,256 9,252 7,867 7,690 6,452 43.51%
-
NP to SH 11,109 10,329 8,256 9,252 7,867 7,690 6,452 43.51%
-
Tax Rate 27.93% 34.83% 27.55% 25.51% 26.33% 27.01% 27.21% -
Total Cost 72,290 62,958 64,354 51,268 67,409 69,146 65,350 6.94%
-
Net Worth 221,429 221,880 217,658 216,377 214,554 213,490 210,065 3.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,876 2,507 - - 3,764 - 3,751 -36.91%
Div Payout % 16.89% 24.27% - - 47.85% - 58.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 221,429 221,880 217,658 216,377 214,554 213,490 210,065 3.56%
NOSH 375,304 376,067 375,272 373,064 376,411 374,545 375,116 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.32% 14.09% 11.37% 15.29% 10.45% 10.01% 8.99% -
ROE 5.02% 4.66% 3.79% 4.28% 3.67% 3.60% 3.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.22 19.49 19.35 16.22 20.00 20.51 19.14 10.42%
EPS 2.96 2.75 2.20 2.48 2.09 2.05 1.72 43.46%
DPS 0.50 0.67 0.00 0.00 1.00 0.00 1.00 -36.92%
NAPS 0.59 0.59 0.58 0.58 0.57 0.57 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 373,064
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.20 19.51 19.33 16.11 20.04 20.46 19.12 10.43%
EPS 2.96 2.75 2.20 2.46 2.09 2.05 1.72 43.46%
DPS 0.50 0.67 0.00 0.00 1.00 0.00 1.00 -36.92%
NAPS 0.5895 0.5907 0.5795 0.5761 0.5712 0.5684 0.5593 3.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.19 0.17 0.13 0.18 0.15 0.17 -
P/RPS 0.86 0.97 0.88 0.80 0.90 0.73 0.89 -2.25%
P/EPS 6.42 6.92 7.73 5.24 8.61 7.31 9.88 -24.91%
EY 15.58 14.46 12.94 19.08 11.61 13.69 10.12 33.22%
DY 2.63 3.51 0.00 0.00 5.56 0.00 5.88 -41.42%
P/NAPS 0.32 0.32 0.29 0.22 0.32 0.26 0.30 4.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 18/08/09 25/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.20 0.20 0.19 0.17 0.15 0.16 0.17 -
P/RPS 0.90 1.03 0.98 1.05 0.75 0.78 0.89 0.74%
P/EPS 6.76 7.28 8.64 6.85 7.18 7.79 9.88 -22.29%
EY 14.80 13.73 11.58 14.59 13.93 12.83 10.12 28.75%
DY 2.50 3.33 0.00 0.00 6.67 0.00 5.88 -43.36%
P/NAPS 0.34 0.34 0.33 0.29 0.26 0.28 0.30 8.67%

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