[GMUTUAL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -69.25%
YoY- 2545.61%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 53,630 41,739 26,078 18,009 67,855 26,448 12,483 163.57%
PBT 16,287 14,999 5,519 4,246 16,007 4,227 866 603.44%
Tax -3,795 -3,211 -1,560 -1,230 -6,200 -1,464 -667 217.69%
NP 12,492 11,788 3,959 3,016 9,807 2,763 199 1467.63%
-
NP to SH 12,492 11,788 3,959 3,016 9,807 2,763 199 1467.63%
-
Tax Rate 23.30% 21.41% 28.27% 28.97% 38.73% 34.63% 77.02% -
Total Cost 41,138 29,951 22,119 14,993 58,048 23,685 12,284 123.34%
-
Net Worth 375,607 375,607 368,095 368,095 364,339 360,583 356,827 3.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,756 3,756 1,878 1,878 1,878 1,878 - -
Div Payout % 30.07% 31.86% 47.44% 62.27% 19.15% 67.97% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 375,607 375,607 368,095 368,095 364,339 360,583 356,827 3.46%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.29% 28.24% 15.18% 16.75% 14.45% 10.45% 1.59% -
ROE 3.33% 3.14% 1.08% 0.82% 2.69% 0.77% 0.06% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.28 11.11 6.94 4.79 18.07 7.04 3.32 163.77%
EPS 3.33 3.14 1.05 0.80 2.61 0.74 0.05 1530.52%
DPS 1.00 1.00 0.50 0.50 0.50 0.50 0.00 -
NAPS 1.00 1.00 0.98 0.98 0.97 0.96 0.95 3.46%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.28 11.11 6.94 4.79 18.07 7.04 3.32 163.77%
EPS 3.33 3.14 1.05 0.80 2.61 0.74 0.05 1530.52%
DPS 1.00 1.00 0.50 0.50 0.50 0.50 0.00 -
NAPS 1.00 1.00 0.98 0.98 0.97 0.96 0.95 3.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.305 0.30 0.285 0.305 0.25 0.24 0.24 -
P/RPS 2.14 2.70 4.10 6.36 1.38 3.41 7.22 -55.44%
P/EPS 9.17 9.56 27.04 37.98 9.57 32.63 452.99 -92.51%
EY 10.90 10.46 3.70 2.63 10.44 3.07 0.22 1239.41%
DY 3.28 3.33 1.75 1.64 2.00 2.08 0.00 -
P/NAPS 0.31 0.30 0.29 0.31 0.26 0.25 0.25 15.37%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 29/11/21 30/08/21 24/05/21 24/02/21 10/12/20 19/08/20 -
Price 0.305 0.285 0.305 0.305 0.245 0.27 0.28 -
P/RPS 2.14 2.56 4.39 6.36 1.36 3.83 8.43 -59.80%
P/EPS 9.17 9.08 28.94 37.98 9.38 36.70 528.49 -93.24%
EY 10.90 11.01 3.46 2.63 10.66 2.72 0.19 1376.53%
DY 3.28 3.51 1.64 1.64 2.04 1.85 0.00 -
P/NAPS 0.31 0.29 0.31 0.31 0.25 0.28 0.29 4.53%

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