[GMUTUAL] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -42.17%
YoY- -49.53%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 65,850 65,128 56,808 64,516 91,535 101,625 109,992 -28.90%
PBT 25,377 19,749 17,426 18,276 32,080 35,658 36,974 -22.13%
Tax -5,518 -6,048 -5,102 -4,848 -8,859 -10,510 -11,354 -38.10%
NP 19,859 13,701 12,324 13,428 23,221 25,148 25,620 -15.57%
-
NP to SH 19,859 13,701 12,324 13,428 23,221 25,148 25,620 -15.57%
-
Tax Rate 21.74% 30.62% 29.28% 26.53% 27.62% 29.47% 30.71% -
Total Cost 45,991 51,426 44,484 51,088 68,314 76,477 84,372 -33.19%
-
Net Worth 345,559 338,047 338,047 338,047 334,291 334,291 326,778 3.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,756 5,008 - - 7,512 5,008 7,512 -36.92%
Div Payout % 18.91% 36.55% - - 32.35% 19.91% 29.32% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 345,559 338,047 338,047 338,047 334,291 334,291 326,778 3.78%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 30.16% 21.04% 21.69% 20.81% 25.37% 24.75% 23.29% -
ROE 5.75% 4.05% 3.65% 3.97% 6.95% 7.52% 7.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.53 17.34 15.12 17.18 24.37 27.06 29.28 -28.89%
EPS 5.29 3.65 3.28 3.56 6.18 6.69 6.82 -15.54%
DPS 1.00 1.33 0.00 0.00 2.00 1.33 2.00 -36.92%
NAPS 0.92 0.90 0.90 0.90 0.89 0.89 0.87 3.78%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.53 17.34 15.12 17.18 24.37 27.06 29.28 -28.89%
EPS 5.29 3.65 3.28 3.56 6.18 6.69 6.82 -15.54%
DPS 1.00 1.33 0.00 0.00 2.00 1.33 2.00 -36.92%
NAPS 0.92 0.90 0.90 0.90 0.89 0.89 0.87 3.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.395 0.40 0.44 0.455 0.385 0.385 0.40 -
P/RPS 2.25 2.31 2.91 2.65 1.58 1.42 1.37 39.07%
P/EPS 7.47 10.97 13.41 12.73 6.23 5.75 5.86 17.51%
EY 13.39 9.12 7.46 7.86 16.06 17.39 17.05 -14.84%
DY 2.53 3.33 0.00 0.00 5.19 3.46 5.00 -36.42%
P/NAPS 0.43 0.44 0.49 0.51 0.43 0.43 0.46 -4.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 23/08/17 31/05/17 27/02/17 28/11/16 29/08/16 -
Price 0.40 0.395 0.42 0.455 0.43 0.39 0.40 -
P/RPS 2.28 2.28 2.78 2.65 1.76 1.44 1.37 40.30%
P/EPS 7.57 10.83 12.80 12.73 6.96 5.83 5.86 18.55%
EY 13.22 9.23 7.81 7.86 14.38 17.17 17.05 -15.56%
DY 2.50 3.38 0.00 0.00 4.65 3.42 5.00 -36.92%
P/NAPS 0.43 0.44 0.47 0.51 0.48 0.44 0.46 -4.38%

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