[GMUTUAL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -11.44%
YoY- 29.1%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,490 45,446 38,621 30,907 25,893 27,672 30,228 -27.87%
PBT 3,532 15,201 9,857 7,444 7,785 7,450 8,884 -45.84%
Tax -730 -3,815 -2,635 -2,031 -1,673 -1,961 -2,410 -54.79%
NP 2,802 11,386 7,222 5,413 6,112 5,489 6,474 -42.69%
-
NP to SH 2,802 11,386 7,222 5,413 6,112 5,489 6,474 -42.69%
-
Tax Rate 20.67% 25.10% 26.73% 27.28% 21.49% 26.32% 27.13% -
Total Cost 15,688 34,060 31,399 25,494 19,781 22,183 23,754 -24.10%
-
Net Worth 285,462 289,218 277,949 270,437 266,681 262,925 259,169 6.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,756 - 3,756 - 1,878 - 3,756 0.00%
Div Payout % 134.05% - 52.01% - 30.73% - 58.02% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 285,462 289,218 277,949 270,437 266,681 262,925 259,169 6.63%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.15% 25.05% 18.70% 17.51% 23.60% 19.84% 21.42% -
ROE 0.98% 3.94% 2.60% 2.00% 2.29% 2.09% 2.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.92 12.10 10.28 8.23 6.89 7.37 8.05 -27.91%
EPS 0.75 3.03 1.92 1.44 1.63 1.46 1.72 -42.41%
DPS 1.00 0.00 1.00 0.00 0.50 0.00 1.00 0.00%
NAPS 0.76 0.77 0.74 0.72 0.71 0.70 0.69 6.63%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.92 12.10 10.28 8.23 6.89 7.37 8.05 -27.91%
EPS 0.75 3.03 1.92 1.44 1.63 1.46 1.72 -42.41%
DPS 1.00 0.00 1.00 0.00 0.50 0.00 1.00 0.00%
NAPS 0.76 0.77 0.74 0.72 0.71 0.70 0.69 6.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.46 0.44 0.41 0.26 0.26 0.23 0.25 -
P/RPS 9.34 3.64 3.99 3.16 3.77 3.12 3.11 107.74%
P/EPS 61.66 14.51 21.32 18.04 15.98 15.74 14.50 161.78%
EY 1.62 6.89 4.69 5.54 6.26 6.35 6.89 -61.80%
DY 2.17 0.00 2.44 0.00 1.92 0.00 4.00 -33.40%
P/NAPS 0.61 0.57 0.55 0.36 0.37 0.33 0.36 41.99%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 30/08/12 -
Price 0.515 0.43 0.43 0.52 0.245 0.25 0.25 -
P/RPS 10.46 3.55 4.18 6.32 3.55 3.39 3.11 123.98%
P/EPS 69.04 14.19 22.36 36.08 15.06 17.11 14.50 182.21%
EY 1.45 7.05 4.47 2.77 6.64 5.85 6.89 -64.51%
DY 1.94 0.00 2.33 0.00 2.04 0.00 4.00 -38.18%
P/NAPS 0.68 0.56 0.58 0.72 0.35 0.36 0.36 52.62%

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