[GMUTUAL] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 118.65%
YoY- 50.8%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 20,360 96,103 69,594 46,332 23,207 71,703 50,092 -45.09%
PBT 5,470 27,348 20,158 10,146 4,695 15,279 10,178 -33.87%
Tax -1,277 -5,944 -4,399 -2,677 -1,279 -3,780 -3,012 -43.53%
NP 4,193 21,404 15,759 7,469 3,416 11,499 7,166 -30.02%
-
NP to SH 4,193 21,404 15,759 7,469 3,416 11,499 7,166 -30.02%
-
Tax Rate 23.35% 21.73% 21.82% 26.38% 27.24% 24.74% 29.59% -
Total Cost 16,167 74,699 53,835 38,863 19,791 60,204 42,926 -47.81%
-
Net Worth 251,657 247,901 243,889 236,455 232,738 229,228 228,861 6.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 3,756 1,876 - - 3,757 1,875 -
Div Payout % - 17.55% 11.90% - - 32.68% 26.18% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 251,657 247,901 243,889 236,455 232,738 229,228 228,861 6.52%
NOSH 375,607 375,607 375,214 375,326 375,384 375,784 375,183 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.59% 22.27% 22.64% 16.12% 14.72% 16.04% 14.31% -
ROE 1.67% 8.63% 6.46% 3.16% 1.47% 5.02% 3.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.42 25.59 18.55 12.34 6.18 19.08 13.35 -45.14%
EPS 1.12 5.70 4.20 1.99 0.91 3.06 1.91 -29.91%
DPS 0.00 1.00 0.50 0.00 0.00 1.00 0.50 -
NAPS 0.67 0.66 0.65 0.63 0.62 0.61 0.61 6.44%
Adjusted Per Share Value based on latest NOSH - 375,277
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.42 25.59 18.53 12.34 6.18 19.09 13.34 -45.11%
EPS 1.12 5.70 4.20 1.99 0.91 3.06 1.91 -29.91%
DPS 0.00 1.00 0.50 0.00 0.00 1.00 0.50 -
NAPS 0.67 0.66 0.6493 0.6295 0.6196 0.6103 0.6093 6.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.25 0.22 0.21 0.23 0.22 0.23 0.20 -
P/RPS 4.61 0.86 1.13 1.86 3.56 1.21 1.50 111.24%
P/EPS 22.39 3.86 5.00 11.56 24.18 7.52 10.47 65.90%
EY 4.47 25.90 20.00 8.65 4.14 13.30 9.55 -39.68%
DY 0.00 4.55 2.38 0.00 0.00 4.35 2.50 -
P/NAPS 0.37 0.33 0.32 0.37 0.35 0.38 0.33 7.91%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 11/11/11 22/08/11 23/05/11 28/02/11 29/11/10 -
Price 0.25 0.25 0.24 0.21 0.23 0.23 0.23 -
P/RPS 4.61 0.98 1.29 1.70 3.72 1.21 1.72 92.83%
P/EPS 22.39 4.39 5.71 10.55 25.27 7.52 12.04 51.16%
EY 4.47 22.79 17.50 9.48 3.96 13.30 8.30 -33.78%
DY 0.00 4.00 2.08 0.00 0.00 4.35 2.17 -
P/NAPS 0.37 0.38 0.37 0.33 0.37 0.38 0.38 -1.76%

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