[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 60.47%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 69,594 46,332 23,207 71,703 50,092 35,614 13,405 199.52%
PBT 20,158 10,146 4,695 15,279 10,178 7,068 3,176 242.41%
Tax -4,399 -2,677 -1,279 -3,780 -3,012 -2,115 -860 196.57%
NP 15,759 7,469 3,416 11,499 7,166 4,953 2,316 258.66%
-
NP to SH 15,759 7,469 3,416 11,499 7,166 4,953 2,316 258.66%
-
Tax Rate 21.82% 26.38% 27.24% 24.74% 29.59% 29.92% 27.08% -
Total Cost 53,835 38,863 19,791 60,204 42,926 30,661 11,089 186.43%
-
Net Worth 243,889 236,455 232,738 229,228 228,861 225,136 224,129 5.78%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,876 - - 3,757 1,875 - - -
Div Payout % 11.90% - - 32.68% 26.18% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 243,889 236,455 232,738 229,228 228,861 225,136 224,129 5.78%
NOSH 375,214 375,326 375,384 375,784 375,183 375,227 373,548 0.29%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.64% 16.12% 14.72% 16.04% 14.31% 13.91% 17.28% -
ROE 6.46% 3.16% 1.47% 5.02% 3.13% 2.20% 1.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.55 12.34 6.18 19.08 13.35 9.49 3.59 198.58%
EPS 4.20 1.99 0.91 3.06 1.91 1.32 0.62 257.60%
DPS 0.50 0.00 0.00 1.00 0.50 0.00 0.00 -
NAPS 0.65 0.63 0.62 0.61 0.61 0.60 0.60 5.47%
Adjusted Per Share Value based on latest NOSH - 376,782
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.53 12.34 6.18 19.09 13.34 9.48 3.57 199.48%
EPS 4.20 1.99 0.91 3.06 1.91 1.32 0.62 257.60%
DPS 0.50 0.00 0.00 1.00 0.50 0.00 0.00 -
NAPS 0.6493 0.6295 0.6196 0.6103 0.6093 0.5994 0.5967 5.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.21 0.23 0.22 0.23 0.20 0.22 0.21 -
P/RPS 1.13 1.86 3.56 1.21 1.50 2.32 5.85 -66.55%
P/EPS 5.00 11.56 24.18 7.52 10.47 16.67 33.87 -72.03%
EY 20.00 8.65 4.14 13.30 9.55 6.00 2.95 257.79%
DY 2.38 0.00 0.00 4.35 2.50 0.00 0.00 -
P/NAPS 0.32 0.37 0.35 0.38 0.33 0.37 0.35 -5.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/11/11 22/08/11 23/05/11 28/02/11 29/11/10 23/08/10 24/05/10 -
Price 0.24 0.21 0.23 0.23 0.23 0.22 0.20 -
P/RPS 1.29 1.70 3.72 1.21 1.72 2.32 5.57 -62.25%
P/EPS 5.71 10.55 25.27 7.52 12.04 16.67 32.26 -68.44%
EY 17.50 9.48 3.96 13.30 8.30 6.00 3.10 216.70%
DY 2.08 0.00 0.00 4.35 2.17 0.00 0.00 -
P/NAPS 0.37 0.33 0.37 0.38 0.38 0.37 0.33 7.91%

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