[GMUTUAL] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.66%
YoY- 107.43%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,102 19,450 18,490 45,446 38,621 30,907 25,893 -21.28%
PBT 4,369 4,766 3,532 15,201 9,857 7,444 7,785 -32.03%
Tax -1,352 -1,257 -730 -3,815 -2,635 -2,031 -1,673 -13.27%
NP 3,017 3,509 2,802 11,386 7,222 5,413 6,112 -37.62%
-
NP to SH 3,017 3,509 2,802 11,386 7,222 5,413 6,112 -37.62%
-
Tax Rate 30.95% 26.37% 20.67% 25.10% 26.73% 27.28% 21.49% -
Total Cost 15,085 15,941 15,688 34,060 31,399 25,494 19,781 -16.57%
-
Net Worth 289,218 289,218 285,462 289,218 277,949 270,437 266,681 5.57%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,756 - 3,756 - 3,756 - 1,878 58.94%
Div Payout % 124.50% - 134.05% - 52.01% - 30.73% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 289,218 289,218 285,462 289,218 277,949 270,437 266,681 5.57%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.67% 18.04% 15.15% 25.05% 18.70% 17.51% 23.60% -
ROE 1.04% 1.21% 0.98% 3.94% 2.60% 2.00% 2.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.82 5.18 4.92 12.10 10.28 8.23 6.89 -21.24%
EPS 0.80 0.93 0.75 3.03 1.92 1.44 1.63 -37.86%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 0.50 58.94%
NAPS 0.77 0.77 0.76 0.77 0.74 0.72 0.71 5.57%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.82 5.18 4.92 12.10 10.28 8.23 6.89 -21.24%
EPS 0.80 0.93 0.75 3.03 1.92 1.44 1.63 -37.86%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 0.50 58.94%
NAPS 0.77 0.77 0.76 0.77 0.74 0.72 0.71 5.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.47 0.465 0.46 0.44 0.41 0.26 0.26 -
P/RPS 9.75 8.98 9.34 3.64 3.99 3.16 3.77 88.74%
P/EPS 58.51 49.77 61.66 14.51 21.32 18.04 15.98 138.12%
EY 1.71 2.01 1.62 6.89 4.69 5.54 6.26 -58.00%
DY 2.13 0.00 2.17 0.00 2.44 0.00 1.92 7.18%
P/NAPS 0.61 0.60 0.61 0.57 0.55 0.36 0.37 39.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 -
Price 0.50 0.49 0.515 0.43 0.43 0.52 0.245 -
P/RPS 10.37 9.46 10.46 3.55 4.18 6.32 3.55 104.74%
P/EPS 62.25 52.45 69.04 14.19 22.36 36.08 15.06 158.22%
EY 1.61 1.91 1.45 7.05 4.47 2.77 6.64 -61.21%
DY 2.00 0.00 1.94 0.00 2.33 0.00 2.04 -1.31%
P/NAPS 0.65 0.64 0.68 0.56 0.58 0.72 0.35 51.25%

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