[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 11.66%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 60,919 37,552 19,450 133,464 114,974 69,528 30,907 57.13%
PBT 17,684 9,135 4,766 36,034 32,502 17,301 7,444 77.94%
Tax -5,010 -2,609 -1,257 -9,211 -8,481 -4,666 -2,031 82.46%
NP 12,674 6,526 3,509 26,823 24,021 12,635 5,413 76.23%
-
NP to SH 12,674 6,526 3,509 26,823 24,021 12,635 5,413 76.23%
-
Tax Rate 28.33% 28.56% 26.37% 25.56% 26.09% 26.97% 27.28% -
Total Cost 48,245 31,026 15,941 106,641 90,953 56,893 25,494 52.93%
-
Net Worth 296,730 289,218 289,218 285,462 289,218 277,949 270,437 6.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,756 3,756 - 7,512 3,756 3,756 - -
Div Payout % 29.64% 57.56% - 28.01% 15.64% 29.73% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 296,730 289,218 289,218 285,462 289,218 277,949 270,437 6.37%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.80% 17.38% 18.04% 20.10% 20.89% 18.17% 17.51% -
ROE 4.27% 2.26% 1.21% 9.40% 8.31% 4.55% 2.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.22 10.00 5.18 35.53 30.61 18.51 8.23 57.12%
EPS 3.37 1.74 0.93 7.14 6.40 3.36 1.44 76.17%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.79 0.77 0.77 0.76 0.77 0.74 0.72 6.37%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.22 10.00 5.18 35.53 30.61 18.51 8.23 57.12%
EPS 3.37 1.74 0.93 7.14 6.40 3.36 1.44 76.17%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.79 0.77 0.77 0.76 0.77 0.74 0.72 6.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.48 0.47 0.465 0.46 0.44 0.41 0.26 -
P/RPS 2.96 4.70 8.98 1.29 1.44 2.21 3.16 -4.26%
P/EPS 14.23 27.05 49.77 6.44 6.88 12.19 18.04 -14.61%
EY 7.03 3.70 2.01 15.52 14.53 8.20 5.54 17.19%
DY 2.08 2.13 0.00 4.35 2.27 2.44 0.00 -
P/NAPS 0.61 0.61 0.60 0.61 0.57 0.55 0.36 42.08%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 -
Price 0.415 0.50 0.49 0.515 0.43 0.43 0.52 -
P/RPS 2.56 5.00 9.46 1.45 1.40 2.32 6.32 -45.22%
P/EPS 12.30 28.78 52.45 7.21 6.72 12.78 36.08 -51.16%
EY 8.13 3.47 1.91 13.87 14.87 7.82 2.77 104.85%
DY 2.41 2.00 0.00 3.88 2.33 2.33 0.00 -
P/NAPS 0.53 0.65 0.64 0.68 0.56 0.58 0.72 -18.45%

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