[GMUTUAL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -26.71%
YoY- -16.95%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 65,594 53,426 44,434 44,836 48,418 51,567 53,431 14.60%
PBT 5,913 4,181 3,551 5,119 6,972 7,355 8,058 -18.59%
Tax 378 -773 -686 -1,159 -1,569 -1,845 -1,935 -
NP 6,291 3,408 2,865 3,960 5,403 5,510 6,123 1.81%
-
NP to SH 6,291 3,408 2,865 3,960 5,403 5,510 6,123 1.81%
-
Tax Rate -6.39% 18.49% 19.32% 22.64% 22.50% 25.08% 24.01% -
Total Cost 59,303 50,018 41,569 40,876 43,015 46,057 47,308 16.21%
-
Net Worth 206,006 208,528 202,254 207,630 205,200 197,866 199,262 2.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,768 1,895 - 3,759 3,759 3,759 3,759 0.15%
Div Payout % 59.90% 55.63% - 94.94% 69.58% 68.23% 61.40% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 206,006 208,528 202,254 207,630 205,200 197,866 199,262 2.23%
NOSH 374,556 379,142 374,545 384,499 380,000 373,333 375,967 -0.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.59% 6.38% 6.45% 8.83% 11.16% 10.69% 11.46% -
ROE 3.05% 1.63% 1.42% 1.91% 2.63% 2.78% 3.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.51 14.09 11.86 11.66 12.74 13.81 14.21 14.89%
EPS 1.68 0.90 0.76 1.03 1.42 1.48 1.63 2.02%
DPS 1.01 0.50 0.00 0.98 1.00 1.00 1.00 0.66%
NAPS 0.55 0.55 0.54 0.54 0.54 0.53 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 384,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.46 14.22 11.83 11.94 12.89 13.73 14.23 14.56%
EPS 1.67 0.91 0.76 1.05 1.44 1.47 1.63 1.62%
DPS 1.00 0.50 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.5485 0.5552 0.5385 0.5528 0.5463 0.5268 0.5305 2.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.26 0.31 0.36 0.24 0.23 0.25 -
P/RPS 1.43 1.85 2.61 3.09 1.88 1.67 1.76 -12.89%
P/EPS 14.88 28.93 40.53 34.95 16.88 15.58 15.35 -2.04%
EY 6.72 3.46 2.47 2.86 5.92 6.42 6.51 2.13%
DY 4.02 1.92 0.00 2.72 4.17 4.35 4.00 0.33%
P/NAPS 0.45 0.47 0.57 0.67 0.44 0.43 0.47 -2.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 29/08/07 28/05/07 27/02/07 29/11/06 28/08/06 -
Price 0.20 0.25 0.28 0.28 0.31 0.26 0.25 -
P/RPS 1.14 1.77 2.36 2.40 2.43 1.88 1.76 -25.07%
P/EPS 11.91 27.81 36.60 27.19 21.80 17.62 15.35 -15.52%
EY 8.40 3.60 2.73 3.68 4.59 5.68 6.51 18.46%
DY 5.03 2.00 0.00 3.49 3.23 3.85 4.00 16.45%
P/NAPS 0.36 0.45 0.52 0.52 0.57 0.49 0.47 -16.24%

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