[GMUTUAL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.47%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,399 72,614 75,680 75,390 75,276 79,071 75,549 6.79%
PBT 15,414 14,663 11,945 11,741 10,679 9,740 8,144 52.83%
Tax -4,305 -4,817 -3,176 -3,286 -2,812 -1,013 -632 258.08%
NP 11,109 9,846 8,769 8,455 7,867 8,727 7,512 29.70%
-
NP to SH 11,109 9,846 8,769 8,455 7,867 8,727 7,512 29.70%
-
Tax Rate 27.93% 32.85% 26.59% 27.99% 26.33% 10.40% 7.76% -
Total Cost 72,290 62,768 66,911 66,935 67,409 70,344 68,037 4.11%
-
Net Worth 220,397 222,417 219,312 216,377 213,648 213,079 210,139 3.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,884 3,759 1,874 3,750 3,750 3,749 5,644 -51.78%
Div Payout % 16.97% 38.18% 21.37% 44.36% 47.67% 42.96% 75.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 220,397 222,417 219,312 216,377 213,648 213,079 210,139 3.21%
NOSH 373,555 376,979 378,125 373,064 374,821 373,823 375,249 -0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.32% 13.56% 11.59% 11.22% 10.45% 11.04% 9.94% -
ROE 5.04% 4.43% 4.00% 3.91% 3.68% 4.10% 3.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.33 19.26 20.01 20.21 20.08 21.15 20.13 7.13%
EPS 2.97 2.61 2.32 2.27 2.10 2.33 2.00 30.06%
DPS 0.50 1.00 0.50 1.00 1.00 1.00 1.50 -51.82%
NAPS 0.59 0.59 0.58 0.58 0.57 0.57 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 373,064
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.20 19.33 20.15 20.07 20.04 21.05 20.11 6.79%
EPS 2.96 2.62 2.33 2.25 2.09 2.32 2.00 29.77%
DPS 0.50 1.00 0.50 1.00 1.00 1.00 1.50 -51.82%
NAPS 0.5868 0.5922 0.5839 0.5761 0.5688 0.5673 0.5595 3.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.19 0.17 0.13 0.18 0.15 0.17 -
P/RPS 0.85 0.99 0.85 0.64 0.90 0.71 0.84 0.78%
P/EPS 6.39 7.27 7.33 5.74 8.58 6.43 8.49 -17.21%
EY 15.65 13.75 13.64 17.43 11.66 15.56 11.78 20.78%
DY 2.63 5.26 2.94 7.69 5.56 6.67 8.82 -55.26%
P/NAPS 0.32 0.32 0.29 0.22 0.32 0.26 0.30 4.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 18/08/09 25/05/09 27/02/09 24/11/08 25/08/08 -
Price 0.20 0.20 0.19 0.17 0.15 0.16 0.17 -
P/RPS 0.90 1.04 0.95 0.84 0.75 0.76 0.84 4.69%
P/EPS 6.73 7.66 8.19 7.50 7.15 6.85 8.49 -14.31%
EY 14.87 13.06 12.21 13.33 13.99 14.59 11.78 16.75%
DY 2.50 5.00 2.63 5.88 6.67 6.25 8.82 -56.75%
P/NAPS 0.34 0.34 0.33 0.29 0.26 0.28 0.30 8.67%

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