[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 36.39%
YoY- 25.05%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 54,966 36,305 15,130 75,276 57,628 35,901 15,016 137.32%
PBT 11,887 5,698 3,105 10,679 7,903 4,432 2,043 223.14%
Tax -4,140 -1,570 -792 -2,812 -2,135 -1,206 -318 452.54%
NP 7,747 4,128 2,313 7,867 5,768 3,226 1,725 171.95%
-
NP to SH 7,747 4,128 2,313 7,867 5,768 3,226 1,725 171.95%
-
Tax Rate 34.83% 27.55% 25.51% 26.33% 27.02% 27.21% 15.57% -
Total Cost 47,219 32,177 12,817 67,409 51,860 32,675 13,291 132.65%
-
Net Worth 221,880 217,658 216,377 214,554 213,490 210,065 209,999 3.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,880 - - 3,764 - 1,875 - -
Div Payout % 24.27% - - 47.85% - 58.14% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 221,880 217,658 216,377 214,554 213,490 210,065 209,999 3.73%
NOSH 376,067 375,272 373,064 376,411 374,545 375,116 374,999 0.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.09% 11.37% 15.29% 10.45% 10.01% 8.99% 11.49% -
ROE 3.49% 1.90% 1.07% 3.67% 2.70% 1.54% 0.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.62 9.67 4.06 20.00 15.39 9.57 4.00 137.09%
EPS 2.06 1.10 0.62 2.09 1.54 0.86 0.46 171.44%
DPS 0.50 0.00 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.59 0.58 0.58 0.57 0.57 0.56 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 374,821
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.63 9.67 4.03 20.04 15.34 9.56 4.00 137.19%
EPS 2.06 1.10 0.62 2.09 1.54 0.86 0.46 171.44%
DPS 0.50 0.00 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.5907 0.5795 0.5761 0.5712 0.5684 0.5593 0.5591 3.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.19 0.17 0.13 0.18 0.15 0.17 0.20 -
P/RPS 1.30 1.76 3.21 0.90 0.97 1.78 4.99 -59.17%
P/EPS 9.22 15.45 20.97 8.61 9.74 19.77 43.48 -64.40%
EY 10.84 6.47 4.77 11.61 10.27 5.06 2.30 180.83%
DY 2.63 0.00 0.00 5.56 0.00 2.94 0.00 -
P/NAPS 0.32 0.29 0.22 0.32 0.26 0.30 0.36 -7.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 18/08/09 25/05/09 27/02/09 24/11/08 25/08/08 27/05/08 -
Price 0.20 0.19 0.17 0.15 0.16 0.17 0.19 -
P/RPS 1.37 1.96 4.19 0.75 1.04 1.78 4.74 -56.25%
P/EPS 9.71 17.27 27.42 7.18 10.39 19.77 41.30 -61.87%
EY 10.30 5.79 3.65 13.93 9.62 5.06 2.42 162.40%
DY 2.50 0.00 0.00 6.67 0.00 2.94 0.00 -
P/NAPS 0.34 0.33 0.29 0.26 0.28 0.30 0.34 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