[GMUTUAL] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
10-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -9.32%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 81,450 79,033 67,855 40,757 44,935 54,663 58,886 24.16%
PBT 20,660 19,790 16,007 9,662 10,821 13,907 15,043 23.57%
Tax -7,093 -7,081 -6,200 -2,314 -2,718 -3,381 -3,594 57.40%
NP 13,567 12,709 9,807 7,348 8,103 10,526 11,449 11.99%
-
NP to SH 13,567 12,709 9,807 7,348 8,103 10,526 11,449 11.99%
-
Tax Rate 34.33% 35.78% 38.73% 23.95% 25.12% 24.31% 23.89% -
Total Cost 67,883 66,324 58,048 33,409 36,832 44,137 47,437 27.01%
-
Net Worth 368,095 368,095 364,339 360,583 356,827 356,827 356,827 2.09%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 3,756 3,756 1,878 1,878 - 1,878 1,878 58.80%
Div Payout % 27.69% 29.55% 19.15% 25.56% - 17.84% 16.40% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 368,095 368,095 364,339 360,583 356,827 356,827 356,827 2.09%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.66% 16.08% 14.45% 18.03% 18.03% 19.26% 19.44% -
ROE 3.69% 3.45% 2.69% 2.04% 2.27% 2.95% 3.21% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.68 21.04 18.07 10.85 11.96 14.55 15.68 24.13%
EPS 3.61 3.38 2.61 1.96 2.16 2.80 3.05 11.90%
DPS 1.00 1.00 0.50 0.50 0.00 0.50 0.50 58.80%
NAPS 0.98 0.98 0.97 0.96 0.95 0.95 0.95 2.09%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.68 21.04 18.07 10.85 11.96 14.55 15.68 24.13%
EPS 3.61 3.38 2.61 1.96 2.16 2.80 3.05 11.90%
DPS 1.00 1.00 0.50 0.50 0.00 0.50 0.50 58.80%
NAPS 0.98 0.98 0.97 0.96 0.95 0.95 0.95 2.09%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.285 0.305 0.25 0.24 0.24 0.24 0.27 -
P/RPS 1.31 1.45 1.38 2.21 2.01 1.65 1.72 -16.61%
P/EPS 7.89 9.01 9.57 12.27 11.13 8.56 8.86 -7.44%
EY 12.67 11.09 10.44 8.15 8.99 11.68 11.29 7.99%
DY 3.51 3.28 2.00 2.08 0.00 2.08 1.85 53.31%
P/NAPS 0.29 0.31 0.26 0.25 0.25 0.25 0.28 2.36%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 24/05/21 24/02/21 10/12/20 19/08/20 18/05/20 28/02/20 -
Price 0.305 0.305 0.245 0.27 0.28 0.235 0.26 -
P/RPS 1.41 1.45 1.36 2.49 2.34 1.61 1.66 -10.31%
P/EPS 8.44 9.01 9.38 13.80 12.98 8.39 8.53 -0.70%
EY 11.84 11.09 10.66 7.25 7.70 11.93 11.72 0.68%
DY 3.28 3.28 2.04 1.85 0.00 2.13 1.92 42.95%
P/NAPS 0.31 0.31 0.25 0.28 0.29 0.25 0.27 9.65%

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