[GMUTUAL] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -61.82%
YoY- -69.88%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 56,860 51,543 52,984 50,778 55,499 63,115 58,569 -1.95%
PBT 10,725 9,515 10,094 9,886 19,334 22,123 22,199 -38.40%
Tax -3,963 -3,646 -3,707 -3,904 -3,667 -4,768 -5,065 -15.07%
NP 6,762 5,869 6,387 5,982 15,667 17,355 17,134 -46.16%
-
NP to SH 6,762 5,869 6,387 5,982 15,667 17,355 17,134 -46.16%
-
Tax Rate 36.95% 38.32% 36.72% 39.49% 18.97% 21.55% 22.82% -
Total Cost 50,098 45,674 46,597 44,796 39,832 45,760 41,435 13.47%
-
Net Worth 356,827 353,071 349,315 349,315 353,071 349,315 345,559 2.16%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,878 1,878 1,878 1,878 1,878 5,634 3,756 -36.97%
Div Payout % 27.77% 32.00% 29.40% 31.39% 11.99% 32.46% 21.92% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 356,827 353,071 349,315 349,315 353,071 349,315 345,559 2.16%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.89% 11.39% 12.05% 11.78% 28.23% 27.50% 29.25% -
ROE 1.90% 1.66% 1.83% 1.71% 4.44% 4.97% 4.96% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.14 13.72 14.11 13.52 14.78 16.80 15.59 -1.93%
EPS 1.80 1.56 1.70 1.59 4.17 4.62 4.56 -46.15%
DPS 0.50 0.50 0.50 0.50 0.50 1.50 1.00 -36.97%
NAPS 0.95 0.94 0.93 0.93 0.94 0.93 0.92 2.16%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.14 13.72 14.11 13.52 14.78 16.80 15.59 -1.93%
EPS 1.80 1.56 1.70 1.59 4.17 4.62 4.56 -46.15%
DPS 0.50 0.50 0.50 0.50 0.50 1.50 1.00 -36.97%
NAPS 0.95 0.94 0.93 0.93 0.94 0.93 0.92 2.16%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.255 0.295 0.275 0.265 0.35 0.36 0.395 -
P/RPS 1.68 2.15 1.95 1.96 2.37 2.14 2.53 -23.86%
P/EPS 14.16 18.88 16.17 16.64 8.39 7.79 8.66 38.75%
EY 7.06 5.30 6.18 6.01 11.92 12.83 11.55 -27.95%
DY 1.96 1.69 1.82 1.89 1.43 4.17 2.53 -15.63%
P/NAPS 0.27 0.31 0.30 0.28 0.37 0.39 0.43 -26.65%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 27/05/19 25/02/19 03/12/18 30/08/18 28/05/18 -
Price 0.265 0.27 0.265 0.28 0.31 0.355 0.35 -
P/RPS 1.75 1.97 1.88 2.07 2.10 2.11 2.24 -15.16%
P/EPS 14.72 17.28 15.58 17.58 7.43 7.68 7.67 54.37%
EY 6.79 5.79 6.42 5.69 13.46 13.02 13.03 -35.21%
DY 1.89 1.85 1.89 1.79 1.61 4.23 2.86 -24.11%
P/NAPS 0.28 0.29 0.28 0.30 0.33 0.38 0.38 -18.40%

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