[GMUTUAL] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 66.76%
YoY- -45.52%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 25,669 8,848 65,850 48,846 28,404 16,129 91,535 -57.25%
PBT 5,459 1,391 25,377 14,812 8,713 4,569 32,080 -69.39%
Tax -1,801 -759 -5,518 -4,536 -2,551 -1,212 -8,859 -65.52%
NP 3,658 632 19,859 10,276 6,162 3,357 23,221 -70.93%
-
NP to SH 3,658 632 19,859 10,276 6,162 3,357 23,221 -70.93%
-
Tax Rate 32.99% 54.57% 21.74% 30.62% 29.28% 26.53% 27.62% -
Total Cost 22,011 8,216 45,991 38,570 22,242 12,772 68,314 -53.09%
-
Net Worth 349,315 345,559 345,559 338,047 338,047 338,047 334,291 2.98%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,878 - 3,756 3,756 - - 7,512 -60.41%
Div Payout % 51.34% - 18.91% 36.55% - - 32.35% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 349,315 345,559 345,559 338,047 338,047 338,047 334,291 2.98%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.25% 7.14% 30.16% 21.04% 21.69% 20.81% 25.37% -
ROE 1.05% 0.18% 5.75% 3.04% 1.82% 0.99% 6.95% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.83 2.36 17.53 13.00 7.56 4.29 24.37 -57.27%
EPS 0.97 0.17 5.29 2.74 1.64 0.89 6.18 -71.00%
DPS 0.50 0.00 1.00 1.00 0.00 0.00 2.00 -60.41%
NAPS 0.93 0.92 0.92 0.90 0.90 0.90 0.89 2.98%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.83 2.36 17.53 13.00 7.56 4.29 24.37 -57.27%
EPS 0.97 0.17 5.29 2.74 1.64 0.89 6.18 -71.00%
DPS 0.50 0.00 1.00 1.00 0.00 0.00 2.00 -60.41%
NAPS 0.93 0.92 0.92 0.90 0.90 0.90 0.89 2.98%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.36 0.395 0.395 0.40 0.44 0.455 0.385 -
P/RPS 5.27 16.77 2.25 3.08 5.82 10.60 1.58 123.73%
P/EPS 36.97 234.75 7.47 14.62 26.82 50.91 6.23 228.84%
EY 2.71 0.43 13.39 6.84 3.73 1.96 16.06 -69.56%
DY 1.39 0.00 2.53 2.50 0.00 0.00 5.19 -58.55%
P/NAPS 0.39 0.43 0.43 0.44 0.49 0.51 0.43 -6.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 28/02/18 27/11/17 23/08/17 31/05/17 27/02/17 -
Price 0.355 0.35 0.40 0.395 0.42 0.455 0.43 -
P/RPS 5.19 14.86 2.28 3.04 5.55 10.60 1.76 106.04%
P/EPS 36.45 208.01 7.57 14.44 25.60 50.91 6.96 202.48%
EY 2.74 0.48 13.22 6.93 3.91 1.96 14.38 -66.98%
DY 1.41 0.00 2.50 2.53 0.00 0.00 4.65 -54.96%
P/NAPS 0.38 0.38 0.43 0.44 0.47 0.51 0.48 -14.45%

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