[GMUTUAL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 99.39%
YoY- 42.37%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 22,209 13,405 28,433 18,661 21,175 15,130 17,648 16.61%
PBT 3,892 3,176 3,527 6,189 2,593 3,105 2,776 25.34%
Tax -1,255 -860 -165 -2,570 -778 -792 -677 51.07%
NP 2,637 2,316 3,362 3,619 1,815 2,313 2,099 16.47%
-
NP to SH 2,637 2,316 3,362 3,619 1,815 2,313 2,099 16.47%
-
Tax Rate 32.25% 27.08% 4.68% 41.53% 30.00% 25.51% 24.39% -
Total Cost 19,572 11,089 25,071 15,042 19,360 12,817 15,549 16.62%
-
Net Worth 226,028 224,129 220,397 222,417 219,312 216,377 213,648 3.83%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 1,884 - - 1,874 -
Div Payout % - - - 52.08% - - 89.29% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 226,028 224,129 220,397 222,417 219,312 216,377 213,648 3.83%
NOSH 376,714 373,548 373,555 376,979 378,125 373,064 374,821 0.33%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.87% 17.28% 11.82% 19.39% 8.57% 15.29% 11.89% -
ROE 1.17% 1.03% 1.53% 1.63% 0.83% 1.07% 0.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.90 3.59 7.61 4.95 5.60 4.06 4.71 16.25%
EPS 0.70 0.62 0.90 0.96 0.48 0.62 0.56 16.08%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.50 -
NAPS 0.60 0.60 0.59 0.59 0.58 0.58 0.57 3.48%
Adjusted Per Share Value based on latest NOSH - 376,979
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.91 3.57 7.57 4.97 5.64 4.03 4.70 16.54%
EPS 0.70 0.62 0.90 0.96 0.48 0.62 0.56 16.08%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.50 -
NAPS 0.6018 0.5967 0.5868 0.5922 0.5839 0.5761 0.5688 3.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.21 0.19 0.19 0.17 0.13 0.18 -
P/RPS 3.73 5.85 2.50 3.84 3.04 3.21 3.82 -1.58%
P/EPS 31.43 33.87 21.11 19.79 35.42 20.97 32.14 -1.48%
EY 3.18 2.95 4.74 5.05 2.82 4.77 3.11 1.49%
DY 0.00 0.00 0.00 2.63 0.00 0.00 2.78 -
P/NAPS 0.37 0.35 0.32 0.32 0.29 0.22 0.32 10.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 23/02/10 24/11/09 18/08/09 25/05/09 27/02/09 -
Price 0.22 0.20 0.20 0.20 0.19 0.17 0.15 -
P/RPS 3.73 5.57 2.63 4.04 3.39 4.19 3.19 11.02%
P/EPS 31.43 32.26 22.22 20.83 39.58 27.42 26.79 11.26%
EY 3.18 3.10 4.50 4.80 2.53 3.65 3.73 -10.11%
DY 0.00 0.00 0.00 2.50 0.00 0.00 3.33 -
P/NAPS 0.37 0.33 0.34 0.34 0.33 0.29 0.26 26.59%

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