[GMUTUAL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 16.17%
YoY- 156.07%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 75,680 75,390 75,276 79,071 75,549 69,937 65,594 10.01%
PBT 11,945 11,741 10,679 9,740 8,144 7,065 5,913 59.87%
Tax -3,176 -3,286 -2,812 -1,013 -632 182 378 -
NP 8,769 8,455 7,867 8,727 7,512 7,247 6,291 24.80%
-
NP to SH 8,769 8,455 7,867 8,727 7,512 7,247 6,291 24.80%
-
Tax Rate 26.59% 27.99% 26.33% 10.40% 7.76% -2.58% -6.39% -
Total Cost 66,911 66,935 67,409 70,344 68,037 62,690 59,303 8.38%
-
Net Worth 219,312 216,377 213,648 213,079 210,139 209,999 206,006 4.26%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,874 3,750 3,750 3,749 5,644 3,768 3,768 -37.25%
Div Payout % 21.37% 44.36% 47.67% 42.96% 75.14% 52.00% 59.90% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 219,312 216,377 213,648 213,079 210,139 209,999 206,006 4.26%
NOSH 378,125 373,064 374,821 373,823 375,249 374,999 374,556 0.63%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.59% 11.22% 10.45% 11.04% 9.94% 10.36% 9.59% -
ROE 4.00% 3.91% 3.68% 4.10% 3.57% 3.45% 3.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.01 20.21 20.08 21.15 20.13 18.65 17.51 9.31%
EPS 2.32 2.27 2.10 2.33 2.00 1.93 1.68 24.03%
DPS 0.50 1.00 1.00 1.00 1.50 1.00 1.01 -37.44%
NAPS 0.58 0.58 0.57 0.57 0.56 0.56 0.55 3.60%
Adjusted Per Share Value based on latest NOSH - 373,823
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.15 20.07 20.04 21.05 20.11 18.62 17.46 10.03%
EPS 2.33 2.25 2.09 2.32 2.00 1.93 1.67 24.88%
DPS 0.50 1.00 1.00 1.00 1.50 1.00 1.00 -37.03%
NAPS 0.5839 0.5761 0.5688 0.5673 0.5595 0.5591 0.5485 4.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.13 0.18 0.15 0.17 0.20 0.25 -
P/RPS 0.85 0.64 0.90 0.71 0.84 1.07 1.43 -29.32%
P/EPS 7.33 5.74 8.58 6.43 8.49 10.35 14.88 -37.65%
EY 13.64 17.43 11.66 15.56 11.78 9.66 6.72 60.38%
DY 2.94 7.69 5.56 6.67 8.82 5.00 4.02 -18.84%
P/NAPS 0.29 0.22 0.32 0.26 0.30 0.36 0.45 -25.41%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 25/05/09 27/02/09 24/11/08 25/08/08 27/05/08 28/02/08 -
Price 0.19 0.17 0.15 0.16 0.17 0.19 0.20 -
P/RPS 0.95 0.84 0.75 0.76 0.84 1.02 1.14 -11.45%
P/EPS 8.19 7.50 7.15 6.85 8.49 9.83 11.91 -22.10%
EY 12.21 13.33 13.99 14.59 11.78 10.17 8.40 28.34%
DY 2.63 5.88 6.67 6.25 8.82 5.26 5.03 -35.12%
P/NAPS 0.33 0.29 0.26 0.28 0.30 0.34 0.36 -5.64%

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