[GMUTUAL] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 95.8%
YoY- 28.88%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,262 23,125 23,207 21,611 14,478 22,209 13,405 44.35%
PBT 10,012 5,451 4,695 5,101 3,110 3,892 3,176 114.84%
Tax -1,722 -1,398 -1,279 -768 -897 -1,255 -860 58.79%
NP 8,290 4,053 3,416 4,333 2,213 2,637 2,316 133.81%
-
NP to SH 8,290 4,053 3,416 4,333 2,213 2,637 2,316 133.81%
-
Tax Rate 17.20% 25.65% 27.24% 15.06% 28.84% 32.25% 27.08% -
Total Cost 14,972 19,072 19,791 17,278 12,265 19,572 11,089 22.13%
-
Net Worth 243,823 236,424 232,738 229,837 228,801 226,028 224,129 5.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,875 - - 1,883 1,875 - - -
Div Payout % 22.62% - - 43.48% 84.75% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 243,823 236,424 232,738 229,837 228,801 226,028 224,129 5.76%
NOSH 375,113 375,277 375,384 376,782 375,084 376,714 373,548 0.27%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 35.64% 17.53% 14.72% 20.05% 15.29% 11.87% 17.28% -
ROE 3.40% 1.71% 1.47% 1.89% 0.97% 1.17% 1.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.20 6.16 6.18 5.74 3.86 5.90 3.59 43.89%
EPS 2.21 1.08 0.91 1.15 0.59 0.70 0.62 133.16%
DPS 0.50 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.65 0.63 0.62 0.61 0.61 0.60 0.60 5.47%
Adjusted Per Share Value based on latest NOSH - 376,782
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.19 6.16 6.18 5.75 3.85 5.91 3.57 44.27%
EPS 2.21 1.08 0.91 1.15 0.59 0.70 0.62 133.16%
DPS 0.50 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.6491 0.6294 0.6196 0.6119 0.6092 0.6018 0.5967 5.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.21 0.23 0.22 0.23 0.20 0.22 0.21 -
P/RPS 3.39 3.73 3.56 4.01 5.18 3.73 5.85 -30.46%
P/EPS 9.50 21.30 24.18 20.00 33.90 31.43 33.87 -57.11%
EY 10.52 4.70 4.14 5.00 2.95 3.18 2.95 133.23%
DY 2.38 0.00 0.00 2.17 2.50 0.00 0.00 -
P/NAPS 0.32 0.37 0.35 0.38 0.33 0.37 0.35 -5.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/11/11 22/08/11 23/05/11 28/02/11 29/11/10 23/08/10 24/05/10 -
Price 0.24 0.21 0.23 0.23 0.23 0.22 0.20 -
P/RPS 3.87 3.41 3.72 4.01 5.96 3.73 5.57 -21.53%
P/EPS 10.86 19.44 25.27 20.00 38.98 31.43 32.26 -51.57%
EY 9.21 5.14 3.96 5.00 2.57 3.18 3.10 106.52%
DY 2.08 0.00 0.00 2.17 2.17 0.00 0.00 -
P/NAPS 0.37 0.33 0.37 0.38 0.38 0.37 0.33 7.91%

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