[GMUTUAL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 28.42%
YoY- -19.18%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 44,836 48,418 51,567 53,431 47,731 42,681 52,345 -9.81%
PBT 5,119 6,972 7,355 8,058 6,382 5,069 10,891 -39.57%
Tax -1,159 -1,569 -1,845 -1,935 -1,614 -1,392 -4,407 -58.98%
NP 3,960 5,403 5,510 6,123 4,768 3,677 6,484 -28.03%
-
NP to SH 3,960 5,403 5,510 6,123 4,768 3,677 9,264 -43.28%
-
Tax Rate 22.64% 22.50% 25.08% 24.01% 25.29% 27.46% 40.46% -
Total Cost 40,876 43,015 46,057 47,308 42,963 39,004 45,861 -7.39%
-
Net Worth 207,630 205,200 197,866 199,262 198,705 190,319 196,335 3.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,759 3,759 3,759 3,759 - - - -
Div Payout % 94.94% 69.58% 68.23% 61.40% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 207,630 205,200 197,866 199,262 198,705 190,319 196,335 3.80%
NOSH 384,499 380,000 373,333 375,967 374,915 365,999 377,567 1.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.83% 11.16% 10.69% 11.46% 9.99% 8.62% 12.39% -
ROE 1.91% 2.63% 2.78% 3.07% 2.40% 1.93% 4.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.66 12.74 13.81 14.21 12.73 11.66 13.86 -10.89%
EPS 1.03 1.42 1.48 1.63 1.27 1.00 2.45 -43.91%
DPS 0.98 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.53 0.53 0.53 0.52 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 375,967
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.94 12.89 13.73 14.23 12.71 11.36 13.94 -9.81%
EPS 1.05 1.44 1.47 1.63 1.27 0.98 2.47 -43.49%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.5528 0.5463 0.5268 0.5305 0.529 0.5067 0.5227 3.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.36 0.24 0.23 0.25 0.24 0.24 0.25 -
P/RPS 3.09 1.88 1.67 1.76 1.89 2.06 1.80 43.41%
P/EPS 34.95 16.88 15.58 15.35 18.87 23.89 10.19 127.60%
EY 2.86 5.92 6.42 6.51 5.30 4.19 9.81 -56.06%
DY 2.72 4.17 4.35 4.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.44 0.43 0.47 0.45 0.46 0.48 24.92%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 29/11/06 28/08/06 22/05/06 28/02/06 28/11/05 -
Price 0.28 0.31 0.26 0.25 0.24 0.30 0.18 -
P/RPS 2.40 2.43 1.88 1.76 1.89 2.57 1.30 50.54%
P/EPS 27.19 21.80 17.62 15.35 18.87 29.86 7.34 139.60%
EY 3.68 4.59 5.68 6.51 5.30 3.35 13.63 -58.25%
DY 3.49 3.23 3.85 4.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.49 0.47 0.45 0.58 0.35 30.23%

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