[GMUTUAL] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.29%
YoY- 4.72%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 52,984 50,778 55,499 63,115 58,569 65,850 64,162 -11.99%
PBT 10,094 9,886 19,334 22,123 22,199 25,377 20,148 -36.94%
Tax -3,707 -3,904 -3,667 -4,768 -5,065 -5,518 -5,512 -23.25%
NP 6,387 5,982 15,667 17,355 17,134 19,859 14,636 -42.49%
-
NP to SH 6,387 5,982 15,667 17,355 17,134 19,859 14,636 -42.49%
-
Tax Rate 36.72% 39.49% 18.97% 21.55% 22.82% 21.74% 27.36% -
Total Cost 46,597 44,796 39,832 45,760 41,435 45,991 49,526 -3.98%
-
Net Worth 349,315 349,315 353,071 349,315 345,559 345,559 338,047 2.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 1,878 1,878 1,878 5,634 3,756 3,756 7,512 -60.34%
Div Payout % 29.40% 31.39% 11.99% 32.46% 21.92% 18.91% 51.33% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 349,315 349,315 353,071 349,315 345,559 345,559 338,047 2.21%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 12.05% 11.78% 28.23% 27.50% 29.25% 30.16% 22.81% -
ROE 1.83% 1.71% 4.44% 4.97% 4.96% 5.75% 4.33% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.11 13.52 14.78 16.80 15.59 17.53 17.08 -11.96%
EPS 1.70 1.59 4.17 4.62 4.56 5.29 3.90 -42.53%
DPS 0.50 0.50 0.50 1.50 1.00 1.00 2.00 -60.34%
NAPS 0.93 0.93 0.94 0.93 0.92 0.92 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 375,607
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.11 13.52 14.78 16.80 15.59 17.53 17.08 -11.96%
EPS 1.70 1.59 4.17 4.62 4.56 5.29 3.90 -42.53%
DPS 0.50 0.50 0.50 1.50 1.00 1.00 2.00 -60.34%
NAPS 0.93 0.93 0.94 0.93 0.92 0.92 0.90 2.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.275 0.265 0.35 0.36 0.395 0.395 0.40 -
P/RPS 1.95 1.96 2.37 2.14 2.53 2.25 2.34 -11.45%
P/EPS 16.17 16.64 8.39 7.79 8.66 7.47 10.27 35.37%
EY 6.18 6.01 11.92 12.83 11.55 13.39 9.74 -26.18%
DY 1.82 1.89 1.43 4.17 2.53 2.53 5.00 -49.05%
P/NAPS 0.30 0.28 0.37 0.39 0.43 0.43 0.44 -22.55%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 25/02/19 03/12/18 30/08/18 28/05/18 28/02/18 27/11/17 -
Price 0.265 0.28 0.31 0.355 0.35 0.40 0.395 -
P/RPS 1.88 2.07 2.10 2.11 2.24 2.28 2.31 -12.84%
P/EPS 15.58 17.58 7.43 7.68 7.67 7.57 10.14 33.18%
EY 6.42 5.69 13.46 13.02 13.03 13.22 9.86 -24.89%
DY 1.89 1.79 1.61 4.23 2.86 2.50 5.06 -48.16%
P/NAPS 0.28 0.30 0.33 0.38 0.38 0.43 0.44 -26.03%

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