[GMUTUAL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -78.68%
YoY- 57.65%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 71,311 52,682 39,124 20,237 86,396 60,919 37,552 53.17%
PBT 21,811 17,117 12,903 7,288 33,068 17,684 9,135 78.35%
Tax -5,763 -4,618 -3,498 -1,756 -7,117 -5,010 -2,609 69.36%
NP 16,048 12,499 9,405 5,532 25,951 12,674 6,526 81.88%
-
NP to SH 16,048 12,499 9,405 5,532 25,951 12,674 6,526 81.88%
-
Tax Rate 26.42% 26.98% 27.11% 24.09% 21.52% 28.33% 28.56% -
Total Cost 55,263 40,183 29,719 14,705 60,445 48,245 31,026 46.78%
-
Net Worth 315,510 315,510 315,510 311,754 304,242 296,730 289,218 5.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,756 3,756 - - 7,512 3,756 3,756 0.00%
Div Payout % 23.41% 30.05% - - 28.95% 29.64% 57.56% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 315,510 315,510 315,510 311,754 304,242 296,730 289,218 5.95%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.50% 23.73% 24.04% 27.34% 30.04% 20.80% 17.38% -
ROE 5.09% 3.96% 2.98% 1.77% 8.53% 4.27% 2.26% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.99 14.03 10.42 5.39 23.00 16.22 10.00 53.17%
EPS 4.27 3.33 2.50 1.47 6.91 3.37 1.74 81.63%
DPS 1.00 1.00 0.00 0.00 2.00 1.00 1.00 0.00%
NAPS 0.84 0.84 0.84 0.83 0.81 0.79 0.77 5.95%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.99 14.03 10.42 5.39 23.00 16.22 10.00 53.17%
EPS 4.27 3.33 2.50 1.47 6.91 3.37 1.74 81.63%
DPS 1.00 1.00 0.00 0.00 2.00 1.00 1.00 0.00%
NAPS 0.84 0.84 0.84 0.83 0.81 0.79 0.77 5.95%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.405 0.39 0.475 0.445 0.395 0.48 0.47 -
P/RPS 2.13 2.78 4.56 8.26 1.72 2.96 4.70 -40.91%
P/EPS 9.48 11.72 18.97 30.21 5.72 14.23 27.05 -50.19%
EY 10.55 8.53 5.27 3.31 17.49 7.03 3.70 100.69%
DY 2.47 2.56 0.00 0.00 5.06 2.08 2.13 10.34%
P/NAPS 0.48 0.46 0.57 0.54 0.49 0.61 0.61 -14.72%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 27/08/15 25/05/15 26/02/15 24/11/14 25/08/14 -
Price 0.395 0.41 0.375 0.475 0.395 0.415 0.50 -
P/RPS 2.08 2.92 3.60 8.82 1.72 2.56 5.00 -44.18%
P/EPS 9.25 12.32 14.98 32.25 5.72 12.30 28.78 -52.98%
EY 10.82 8.12 6.68 3.10 17.49 8.13 3.47 112.99%
DY 2.53 2.44 0.00 0.00 5.06 2.41 2.00 16.91%
P/NAPS 0.47 0.49 0.45 0.57 0.49 0.53 0.65 -19.39%

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