[GMUTUAL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 93.26%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 38,495 25,669 8,848 65,850 48,846 28,404 16,129 78.49%
PBT 8,769 5,459 1,391 25,377 14,812 8,713 4,569 54.37%
Tax -2,685 -1,801 -759 -5,518 -4,536 -2,551 -1,212 69.85%
NP 6,084 3,658 632 19,859 10,276 6,162 3,357 48.59%
-
NP to SH 6,084 3,658 632 19,859 10,276 6,162 3,357 48.59%
-
Tax Rate 30.62% 32.99% 54.57% 21.74% 30.62% 29.28% 26.53% -
Total Cost 32,411 22,011 8,216 45,991 38,570 22,242 12,772 85.94%
-
Net Worth 353,071 349,315 345,559 345,559 338,047 338,047 338,047 2.93%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,878 1,878 - 3,756 3,756 - - -
Div Payout % 30.87% 51.34% - 18.91% 36.55% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 353,071 349,315 345,559 345,559 338,047 338,047 338,047 2.93%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.80% 14.25% 7.14% 30.16% 21.04% 21.69% 20.81% -
ROE 1.72% 1.05% 0.18% 5.75% 3.04% 1.82% 0.99% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.25 6.83 2.36 17.53 13.00 7.56 4.29 78.62%
EPS 1.62 0.97 0.17 5.29 2.74 1.64 0.89 49.02%
DPS 0.50 0.50 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.90 0.90 0.90 2.93%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.26 6.84 2.36 17.55 13.02 7.57 4.30 78.46%
EPS 1.62 0.97 0.17 5.29 2.74 1.64 0.89 49.02%
DPS 0.50 0.50 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.9408 0.9308 0.9208 0.9208 0.9008 0.9008 0.9008 2.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.35 0.36 0.395 0.395 0.40 0.44 0.455 -
P/RPS 3.42 5.27 16.77 2.25 3.08 5.82 10.60 -52.92%
P/EPS 21.61 36.97 234.75 7.47 14.62 26.82 50.91 -43.48%
EY 4.63 2.71 0.43 13.39 6.84 3.73 1.96 77.27%
DY 1.43 1.39 0.00 2.53 2.50 0.00 0.00 -
P/NAPS 0.37 0.39 0.43 0.43 0.44 0.49 0.51 -19.24%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 03/12/18 30/08/18 28/05/18 28/02/18 27/11/17 23/08/17 31/05/17 -
Price 0.31 0.355 0.35 0.40 0.395 0.42 0.455 -
P/RPS 3.02 5.19 14.86 2.28 3.04 5.55 10.60 -56.66%
P/EPS 19.14 36.45 208.01 7.57 14.44 25.60 50.91 -47.87%
EY 5.23 2.74 0.48 13.22 6.93 3.91 1.96 92.26%
DY 1.61 1.41 0.00 2.50 2.53 0.00 0.00 -
P/NAPS 0.33 0.38 0.38 0.43 0.44 0.47 0.51 -25.16%

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