[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.43%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 44,151 25,946 10,673 48,418 39,143 29,930 14,255 112.33%
PBT 4,076 2,201 891 6,972 6,867 5,622 2,744 30.15%
Tax -744 -196 -122 -1,569 -1,540 -1,079 -532 25.03%
NP 3,332 2,005 769 5,403 5,327 4,543 2,212 31.37%
-
NP to SH 3,332 2,005 769 5,403 5,327 4,543 2,212 31.37%
-
Tax Rate 18.25% 8.91% 13.69% 22.50% 22.43% 19.19% 19.39% -
Total Cost 40,819 23,941 9,904 43,015 33,816 25,387 12,043 125.47%
-
Net Worth 205,910 204,283 207,630 202,612 198,824 198,990 198,705 2.40%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,871 - - - 3,751 3,754 - -
Div Payout % 56.18% - - - 70.42% 82.64% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 205,910 204,283 207,630 202,612 198,824 198,990 198,705 2.40%
NOSH 374,382 378,301 384,499 375,208 375,140 375,454 374,915 -0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.55% 7.73% 7.21% 11.16% 13.61% 15.18% 15.52% -
ROE 1.62% 0.98% 0.37% 2.67% 2.68% 2.28% 1.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.79 6.86 2.78 12.90 10.43 7.97 3.80 112.57%
EPS 0.89 0.53 0.20 1.44 1.42 1.21 0.59 31.49%
DPS 0.50 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.53 0.53 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.75 6.91 2.84 12.89 10.42 7.97 3.80 112.09%
EPS 0.89 0.53 0.20 1.44 1.42 1.21 0.59 31.49%
DPS 0.50 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.5482 0.5439 0.5528 0.5394 0.5293 0.5298 0.529 2.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.26 0.31 0.36 0.24 0.23 0.25 0.24 -
P/RPS 2.20 4.52 12.97 1.86 2.20 3.14 6.31 -50.43%
P/EPS 29.21 58.49 180.00 16.67 16.20 20.66 40.68 -19.79%
EY 3.42 1.71 0.56 6.00 6.17 4.84 2.46 24.53%
DY 1.92 0.00 0.00 0.00 4.35 4.00 0.00 -
P/NAPS 0.47 0.57 0.67 0.44 0.43 0.47 0.45 2.93%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 28/05/07 27/02/07 29/11/06 28/08/06 22/05/06 -
Price 0.25 0.28 0.28 0.31 0.26 0.25 0.24 -
P/RPS 2.12 4.08 10.09 2.40 2.49 3.14 6.31 -51.63%
P/EPS 28.09 52.83 140.00 21.53 18.31 20.66 40.68 -21.85%
EY 3.56 1.89 0.71 4.65 5.46 4.84 2.46 27.91%
DY 2.00 0.00 0.00 0.00 3.85 4.00 0.00 -
P/NAPS 0.45 0.52 0.52 0.57 0.49 0.47 0.45 0.00%

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