[GMUTUAL] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 33.72%
YoY- -23.02%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 43,438 20,403 54,191 44,749 30,794 7,412 53,630 -13.14%
PBT 12,290 5,908 12,982 12,359 8,893 1,343 16,287 -17.15%
Tax -2,770 -1,455 -3,872 -3,285 -2,107 -298 -3,795 -18.97%
NP 9,520 4,453 9,110 9,074 6,786 1,045 12,492 -16.60%
-
NP to SH 9,520 4,453 9,110 9,074 6,786 1,045 12,492 -16.60%
-
Tax Rate 22.54% 24.63% 29.83% 26.58% 23.69% 22.19% 23.30% -
Total Cost 33,918 15,950 45,081 35,675 24,008 6,367 41,138 -12.10%
-
Net Worth 390,632 386,876 383,120 383,120 383,120 375,607 375,607 2.65%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 3,756 - 1,878 1,878 1,878 - 3,756 0.00%
Div Payout % 39.45% - 20.62% 20.70% 27.68% - 30.07% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 390,632 386,876 383,120 383,120 383,120 375,607 375,607 2.65%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 21.92% 21.83% 16.81% 20.28% 22.04% 14.10% 23.29% -
ROE 2.44% 1.15% 2.38% 2.37% 1.77% 0.28% 3.33% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.56 5.43 14.43 11.91 8.20 1.97 14.28 -13.17%
EPS 2.53 1.19 2.43 2.42 1.81 0.28 3.33 -16.77%
DPS 1.00 0.00 0.50 0.50 0.50 0.00 1.00 0.00%
NAPS 1.04 1.03 1.02 1.02 1.02 1.00 1.00 2.65%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.56 5.43 14.43 11.91 8.20 1.97 14.28 -13.17%
EPS 2.53 1.19 2.43 2.42 1.81 0.28 3.33 -16.77%
DPS 1.00 0.00 0.50 0.50 0.50 0.00 1.00 0.00%
NAPS 1.04 1.03 1.02 1.02 1.02 1.00 1.00 2.65%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.26 0.285 0.285 0.285 0.285 0.32 0.305 -
P/RPS 2.25 5.25 1.98 2.39 3.48 16.22 2.14 3.40%
P/EPS 10.26 24.04 11.75 11.80 15.77 115.02 9.17 7.79%
EY 9.75 4.16 8.51 8.48 6.34 0.87 10.90 -7.18%
DY 3.85 0.00 1.75 1.75 1.75 0.00 3.28 11.30%
P/NAPS 0.25 0.28 0.28 0.28 0.28 0.32 0.31 -13.39%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 29/05/23 27/02/23 25/11/22 22/08/22 30/05/22 22/02/22 -
Price 0.29 0.29 0.275 0.305 0.275 0.295 0.305 -
P/RPS 2.51 5.34 1.91 2.56 3.35 14.95 2.14 11.25%
P/EPS 11.44 24.46 11.34 12.63 15.22 106.03 9.17 15.93%
EY 8.74 4.09 8.82 7.92 6.57 0.94 10.90 -13.72%
DY 3.45 0.00 1.82 1.64 1.82 0.00 3.28 3.43%
P/NAPS 0.28 0.28 0.27 0.30 0.27 0.30 0.31 -6.57%

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