[GMUTUAL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.2%
YoY- 83.01%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 75,276 79,071 75,549 69,937 65,594 53,426 44,434 41.88%
PBT 10,679 9,740 8,144 7,065 5,913 4,181 3,551 107.65%
Tax -2,812 -1,013 -632 182 378 -773 -686 155.03%
NP 7,867 8,727 7,512 7,247 6,291 3,408 2,865 95.49%
-
NP to SH 7,867 8,727 7,512 7,247 6,291 3,408 2,865 95.49%
-
Tax Rate 26.33% 10.40% 7.76% -2.58% -6.39% 18.49% 19.32% -
Total Cost 67,409 70,344 68,037 62,690 59,303 50,018 41,569 37.82%
-
Net Worth 213,648 213,079 210,139 209,999 206,006 208,528 202,254 3.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,750 3,749 5,644 3,768 3,768 1,895 - -
Div Payout % 47.67% 42.96% 75.14% 52.00% 59.90% 55.63% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,648 213,079 210,139 209,999 206,006 208,528 202,254 3.70%
NOSH 374,821 373,823 375,249 374,999 374,556 379,142 374,545 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.45% 11.04% 9.94% 10.36% 9.59% 6.38% 6.45% -
ROE 3.68% 4.10% 3.57% 3.45% 3.05% 1.63% 1.42% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.08 21.15 20.13 18.65 17.51 14.09 11.86 41.82%
EPS 2.10 2.33 2.00 1.93 1.68 0.90 0.76 96.30%
DPS 1.00 1.00 1.50 1.00 1.01 0.50 0.00 -
NAPS 0.57 0.57 0.56 0.56 0.55 0.55 0.54 3.65%
Adjusted Per Share Value based on latest NOSH - 374,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.04 21.05 20.11 18.62 17.46 14.22 11.83 41.87%
EPS 2.09 2.32 2.00 1.93 1.67 0.91 0.76 95.68%
DPS 1.00 1.00 1.50 1.00 1.00 0.50 0.00 -
NAPS 0.5688 0.5673 0.5595 0.5591 0.5485 0.5552 0.5385 3.69%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.15 0.17 0.20 0.25 0.26 0.31 -
P/RPS 0.90 0.71 0.84 1.07 1.43 1.85 2.61 -50.66%
P/EPS 8.58 6.43 8.49 10.35 14.88 28.93 40.53 -64.31%
EY 11.66 15.56 11.78 9.66 6.72 3.46 2.47 180.08%
DY 5.56 6.67 8.82 5.00 4.02 1.92 0.00 -
P/NAPS 0.32 0.26 0.30 0.36 0.45 0.47 0.57 -31.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 25/08/08 27/05/08 28/02/08 26/11/07 29/08/07 -
Price 0.15 0.16 0.17 0.19 0.20 0.25 0.28 -
P/RPS 0.75 0.76 0.84 1.02 1.14 1.77 2.36 -53.26%
P/EPS 7.15 6.85 8.49 9.83 11.91 27.81 36.60 -66.16%
EY 13.99 14.59 11.78 10.17 8.40 3.60 2.73 195.76%
DY 6.67 6.25 8.82 5.26 5.03 2.00 0.00 -
P/NAPS 0.26 0.28 0.30 0.34 0.36 0.45 0.52 -36.87%

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