[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.4%
YoY- 41.21%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,092 35,614 13,405 83,399 54,966 36,305 15,130 121.97%
PBT 10,178 7,068 3,176 15,414 11,887 5,698 3,105 120.50%
Tax -3,012 -2,115 -860 -4,305 -4,140 -1,570 -792 143.44%
NP 7,166 4,953 2,316 11,109 7,747 4,128 2,313 112.37%
-
NP to SH 7,166 4,953 2,316 11,109 7,747 4,128 2,313 112.37%
-
Tax Rate 29.59% 29.92% 27.08% 27.93% 34.83% 27.55% 25.51% -
Total Cost 42,926 30,661 11,089 72,290 47,219 32,177 12,817 123.68%
-
Net Worth 228,861 225,136 224,129 221,429 221,880 217,658 216,377 3.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,875 - - 1,876 1,880 - - -
Div Payout % 26.18% - - 16.89% 24.27% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 228,861 225,136 224,129 221,429 221,880 217,658 216,377 3.80%
NOSH 375,183 375,227 373,548 375,304 376,067 375,272 373,064 0.37%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.31% 13.91% 17.28% 13.32% 14.09% 11.37% 15.29% -
ROE 3.13% 2.20% 1.03% 5.02% 3.49% 1.90% 1.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.35 9.49 3.59 22.22 14.62 9.67 4.06 120.96%
EPS 1.91 1.32 0.62 2.96 2.06 1.10 0.62 111.57%
DPS 0.50 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.61 0.60 0.60 0.59 0.59 0.58 0.58 3.41%
Adjusted Per Share Value based on latest NOSH - 373,555
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.34 9.48 3.57 22.20 14.63 9.67 4.03 121.94%
EPS 1.91 1.32 0.62 2.96 2.06 1.10 0.62 111.57%
DPS 0.50 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.6093 0.5994 0.5967 0.5895 0.5907 0.5795 0.5761 3.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.22 0.21 0.19 0.19 0.17 0.13 -
P/RPS 1.50 2.32 5.85 0.86 1.30 1.76 3.21 -39.75%
P/EPS 10.47 16.67 33.87 6.42 9.22 15.45 20.97 -37.03%
EY 9.55 6.00 2.95 15.58 10.84 6.47 4.77 58.78%
DY 2.50 0.00 0.00 2.63 2.63 0.00 0.00 -
P/NAPS 0.33 0.37 0.35 0.32 0.32 0.29 0.22 31.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 23/08/10 24/05/10 23/02/10 24/11/09 18/08/09 25/05/09 -
Price 0.23 0.22 0.20 0.20 0.20 0.19 0.17 -
P/RPS 1.72 2.32 5.57 0.90 1.37 1.96 4.19 -44.73%
P/EPS 12.04 16.67 32.26 6.76 9.71 17.27 27.42 -42.20%
EY 8.30 6.00 3.10 14.80 10.30 5.79 3.65 72.83%
DY 2.17 0.00 0.00 2.50 2.50 0.00 0.00 -
P/NAPS 0.38 0.37 0.33 0.34 0.34 0.33 0.29 19.72%

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