[GMUTUAL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 154.4%
YoY- 42.82%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,907 104,153 78,260 50,588 20,360 96,103 69,594 -41.76%
PBT 7,444 29,589 21,804 14,354 5,470 27,348 20,158 -48.49%
Tax -2,031 -7,321 -5,648 -3,687 -1,277 -5,944 -4,399 -40.23%
NP 5,413 22,268 16,156 10,667 4,193 21,404 15,759 -50.92%
-
NP to SH 5,413 22,268 16,156 10,667 4,193 21,404 15,759 -50.92%
-
Tax Rate 27.28% 24.74% 25.90% 25.69% 23.35% 21.73% 21.82% -
Total Cost 25,494 81,885 62,104 39,921 16,167 74,699 53,835 -39.21%
-
Net Worth 270,437 266,681 262,925 259,169 251,657 247,901 243,889 7.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 5,634 3,756 - - 3,756 1,876 -
Div Payout % - 25.30% 23.25% - - 17.55% 11.90% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 270,437 266,681 262,925 259,169 251,657 247,901 243,889 7.12%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,214 0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.51% 21.38% 20.64% 21.09% 20.59% 22.27% 22.64% -
ROE 2.00% 8.35% 6.14% 4.12% 1.67% 8.63% 6.46% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.23 27.73 20.84 13.47 5.42 25.59 18.55 -41.80%
EPS 1.44 5.93 4.30 2.84 1.12 5.70 4.20 -50.98%
DPS 0.00 1.50 1.00 0.00 0.00 1.00 0.50 -
NAPS 0.72 0.71 0.70 0.69 0.67 0.66 0.65 7.04%
Adjusted Per Share Value based on latest NOSH - 375,607
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.23 27.73 20.84 13.47 5.42 25.59 18.53 -41.75%
EPS 1.44 5.93 4.30 2.84 1.12 5.70 4.20 -50.98%
DPS 0.00 1.50 1.00 0.00 0.00 1.00 0.50 -
NAPS 0.72 0.71 0.70 0.69 0.67 0.66 0.6493 7.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.26 0.26 0.23 0.25 0.25 0.22 0.21 -
P/RPS 3.16 0.94 1.10 1.86 4.61 0.86 1.13 98.36%
P/EPS 18.04 4.39 5.35 8.80 22.39 3.86 5.00 135.05%
EY 5.54 22.80 18.70 11.36 4.47 25.90 20.00 -57.47%
DY 0.00 5.77 4.35 0.00 0.00 4.55 2.38 -
P/NAPS 0.36 0.37 0.33 0.36 0.37 0.33 0.32 8.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 30/08/12 28/05/12 27/02/12 11/11/11 -
Price 0.52 0.245 0.25 0.25 0.25 0.25 0.24 -
P/RPS 6.32 0.88 1.20 1.86 4.61 0.98 1.29 188.18%
P/EPS 36.08 4.13 5.81 8.80 22.39 4.39 5.71 241.40%
EY 2.77 24.20 17.21 11.36 4.47 22.79 17.50 -70.70%
DY 0.00 6.12 4.00 0.00 0.00 4.00 2.08 -
P/NAPS 0.72 0.35 0.36 0.36 0.37 0.38 0.37 55.80%

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