[GMUTUAL] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -47.67%
YoY- -35.17%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 86,396 81,225 75,104 77,800 133,464 153,298 139,056 -27.12%
PBT 33,068 23,578 18,270 19,064 36,034 43,336 34,602 -2.96%
Tax -7,117 -6,680 -5,218 -5,028 -9,211 -11,308 -9,332 -16.48%
NP 25,951 16,898 13,052 14,036 26,823 32,028 25,270 1.78%
-
NP to SH 25,951 16,898 13,052 14,036 26,823 32,028 25,270 1.78%
-
Tax Rate 21.52% 28.33% 28.56% 26.37% 25.56% 26.09% 26.97% -
Total Cost 60,445 64,326 62,052 63,764 106,641 121,270 113,786 -34.33%
-
Net Worth 304,242 296,730 289,218 289,218 285,462 289,218 277,949 6.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,512 5,008 7,512 - 7,512 5,008 7,512 0.00%
Div Payout % 28.95% 29.64% 57.56% - 28.01% 15.64% 29.73% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 304,242 296,730 289,218 289,218 285,462 289,218 277,949 6.19%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 30.04% 20.80% 17.38% 18.04% 20.10% 20.89% 18.17% -
ROE 8.53% 5.69% 4.51% 4.85% 9.40% 11.07% 9.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.00 21.63 20.00 20.71 35.53 40.81 37.02 -27.12%
EPS 6.91 4.49 3.48 3.72 7.14 8.53 6.72 1.87%
DPS 2.00 1.33 2.00 0.00 2.00 1.33 2.00 0.00%
NAPS 0.81 0.79 0.77 0.77 0.76 0.77 0.74 6.19%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.00 21.63 20.00 20.71 35.53 40.81 37.02 -27.12%
EPS 6.91 4.49 3.48 3.72 7.14 8.53 6.72 1.87%
DPS 2.00 1.33 2.00 0.00 2.00 1.33 2.00 0.00%
NAPS 0.81 0.79 0.77 0.77 0.76 0.77 0.74 6.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.395 0.48 0.47 0.465 0.46 0.44 0.41 -
P/RPS 1.72 2.22 2.35 2.24 1.29 1.08 1.11 33.80%
P/EPS 5.72 10.67 13.53 12.44 6.44 5.16 6.09 -4.08%
EY 17.49 9.37 7.39 8.04 15.52 19.38 16.41 4.32%
DY 5.06 2.78 4.26 0.00 4.35 3.03 4.88 2.43%
P/NAPS 0.49 0.61 0.61 0.60 0.61 0.57 0.55 -7.39%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 -
Price 0.395 0.415 0.50 0.49 0.515 0.43 0.43 -
P/RPS 1.72 1.92 2.50 2.37 1.45 1.05 1.16 29.93%
P/EPS 5.72 9.22 14.39 13.11 7.21 5.04 6.39 -7.09%
EY 17.49 10.84 6.95 7.63 13.87 19.83 15.65 7.67%
DY 5.06 3.21 4.00 0.00 3.88 3.10 4.65 5.77%
P/NAPS 0.49 0.53 0.65 0.64 0.68 0.56 0.58 -10.60%

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