[GMUTUAL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.01%
YoY- -40.52%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 44,434 44,836 48,418 51,567 53,431 47,731 42,681 2.72%
PBT 3,551 5,119 6,972 7,355 8,058 6,382 5,069 -21.17%
Tax -686 -1,159 -1,569 -1,845 -1,935 -1,614 -1,392 -37.68%
NP 2,865 3,960 5,403 5,510 6,123 4,768 3,677 -15.36%
-
NP to SH 2,865 3,960 5,403 5,510 6,123 4,768 3,677 -15.36%
-
Tax Rate 19.32% 22.64% 22.50% 25.08% 24.01% 25.29% 27.46% -
Total Cost 41,569 40,876 43,015 46,057 47,308 42,963 39,004 4.34%
-
Net Worth 202,254 207,630 205,200 197,866 199,262 198,705 190,319 4.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 3,759 3,759 3,759 3,759 - - -
Div Payout % - 94.94% 69.58% 68.23% 61.40% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 202,254 207,630 205,200 197,866 199,262 198,705 190,319 4.14%
NOSH 374,545 384,499 380,000 373,333 375,967 374,915 365,999 1.55%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.45% 8.83% 11.16% 10.69% 11.46% 9.99% 8.62% -
ROE 1.42% 1.91% 2.63% 2.78% 3.07% 2.40% 1.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.86 11.66 12.74 13.81 14.21 12.73 11.66 1.14%
EPS 0.76 1.03 1.42 1.48 1.63 1.27 1.00 -16.76%
DPS 0.00 0.98 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.53 0.53 0.53 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 373,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.83 11.94 12.89 13.73 14.23 12.71 11.36 2.74%
EPS 0.76 1.05 1.44 1.47 1.63 1.27 0.98 -15.62%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.5385 0.5528 0.5463 0.5268 0.5305 0.529 0.5067 4.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.31 0.36 0.24 0.23 0.25 0.24 0.24 -
P/RPS 2.61 3.09 1.88 1.67 1.76 1.89 2.06 17.13%
P/EPS 40.53 34.95 16.88 15.58 15.35 18.87 23.89 42.38%
EY 2.47 2.86 5.92 6.42 6.51 5.30 4.19 -29.76%
DY 0.00 2.72 4.17 4.35 4.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.44 0.43 0.47 0.45 0.46 15.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 29/11/06 28/08/06 22/05/06 28/02/06 -
Price 0.28 0.28 0.31 0.26 0.25 0.24 0.30 -
P/RPS 2.36 2.40 2.43 1.88 1.76 1.89 2.57 -5.53%
P/EPS 36.60 27.19 21.80 17.62 15.35 18.87 29.86 14.57%
EY 2.73 3.68 4.59 5.68 6.51 5.30 3.35 -12.78%
DY 0.00 3.49 3.23 3.85 4.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.57 0.49 0.47 0.45 0.58 -7.03%

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