[GMUTUAL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 90.11%
YoY- 48.68%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,552 19,450 133,464 114,974 69,528 30,907 104,153 -49.43%
PBT 9,135 4,766 36,034 32,502 17,301 7,444 29,589 -54.41%
Tax -2,609 -1,257 -9,211 -8,481 -4,666 -2,031 -7,321 -49.82%
NP 6,526 3,509 26,823 24,021 12,635 5,413 22,268 -55.97%
-
NP to SH 6,526 3,509 26,823 24,021 12,635 5,413 22,268 -55.97%
-
Tax Rate 28.56% 26.37% 25.56% 26.09% 26.97% 27.28% 24.74% -
Total Cost 31,026 15,941 106,641 90,953 56,893 25,494 81,885 -47.73%
-
Net Worth 289,218 289,218 285,462 289,218 277,949 270,437 266,681 5.57%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,756 - 7,512 3,756 3,756 - 5,634 -23.74%
Div Payout % 57.56% - 28.01% 15.64% 29.73% - 25.30% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 289,218 289,218 285,462 289,218 277,949 270,437 266,681 5.57%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.38% 18.04% 20.10% 20.89% 18.17% 17.51% 21.38% -
ROE 2.26% 1.21% 9.40% 8.31% 4.55% 2.00% 8.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.00 5.18 35.53 30.61 18.51 8.23 27.73 -49.43%
EPS 1.74 0.93 7.14 6.40 3.36 1.44 5.93 -55.94%
DPS 1.00 0.00 2.00 1.00 1.00 0.00 1.50 -23.74%
NAPS 0.77 0.77 0.76 0.77 0.74 0.72 0.71 5.57%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.00 5.18 35.53 30.61 18.51 8.23 27.73 -49.43%
EPS 1.74 0.93 7.14 6.40 3.36 1.44 5.93 -55.94%
DPS 1.00 0.00 2.00 1.00 1.00 0.00 1.50 -23.74%
NAPS 0.77 0.77 0.76 0.77 0.74 0.72 0.71 5.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.47 0.465 0.46 0.44 0.41 0.26 0.26 -
P/RPS 4.70 8.98 1.29 1.44 2.21 3.16 0.94 193.26%
P/EPS 27.05 49.77 6.44 6.88 12.19 18.04 4.39 237.22%
EY 3.70 2.01 15.52 14.53 8.20 5.54 22.80 -70.34%
DY 2.13 0.00 4.35 2.27 2.44 0.00 5.77 -48.63%
P/NAPS 0.61 0.60 0.61 0.57 0.55 0.36 0.37 39.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 -
Price 0.50 0.49 0.515 0.43 0.43 0.52 0.245 -
P/RPS 5.00 9.46 1.45 1.40 2.32 6.32 0.88 219.42%
P/EPS 28.78 52.45 7.21 6.72 12.78 36.08 4.13 266.13%
EY 3.47 1.91 13.87 14.87 7.82 2.77 24.20 -72.70%
DY 2.00 0.00 3.88 2.33 2.33 0.00 6.12 -52.65%
P/NAPS 0.65 0.64 0.68 0.56 0.58 0.72 0.35 51.25%

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