[GMUTUAL] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -15.78%
YoY- -17.22%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 54,191 56,640 58,346 43,033 53,630 83,146 81,450 -23.73%
PBT 12,982 13,647 19,661 13,384 16,287 26,779 20,660 -26.57%
Tax -3,872 -3,869 -4,342 -2,863 -3,795 -7,947 -7,093 -33.13%
NP 9,110 9,778 15,319 10,521 12,492 18,832 13,567 -23.26%
-
NP to SH 9,083 9,751 15,292 10,521 12,492 18,832 13,567 -23.41%
-
Tax Rate 29.83% 28.35% 22.08% 21.39% 23.30% 29.68% 34.33% -
Total Cost 45,081 46,862 43,027 32,512 41,138 64,314 67,883 -23.82%
-
Net Worth 383,120 383,120 383,120 375,607 375,607 375,607 368,095 2.69%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,878 1,878 3,756 1,878 3,756 3,756 3,756 -36.92%
Div Payout % 20.68% 19.26% 24.56% 17.85% 30.07% 19.95% 27.69% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 383,120 383,120 383,120 375,607 375,607 375,607 368,095 2.69%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 16.81% 17.26% 26.26% 24.45% 23.29% 22.65% 16.66% -
ROE 2.37% 2.55% 3.99% 2.80% 3.33% 5.01% 3.69% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.43 15.08 15.53 11.46 14.28 22.14 21.68 -23.71%
EPS 2.42 2.60 4.07 2.80 3.33 5.01 3.61 -23.34%
DPS 0.50 0.50 1.00 0.50 1.00 1.00 1.00 -36.92%
NAPS 1.02 1.02 1.02 1.00 1.00 1.00 0.98 2.69%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.43 15.08 15.53 11.46 14.28 22.14 21.68 -23.71%
EPS 2.42 2.60 4.07 2.80 3.33 5.01 3.61 -23.34%
DPS 0.50 0.50 1.00 0.50 1.00 1.00 1.00 -36.92%
NAPS 1.02 1.02 1.02 1.00 1.00 1.00 0.98 2.69%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.285 0.285 0.285 0.32 0.305 0.30 0.285 -
P/RPS 1.98 1.89 1.83 2.79 2.14 1.36 1.31 31.60%
P/EPS 11.79 10.98 7.00 11.42 9.17 5.98 7.89 30.60%
EY 8.48 9.11 14.29 8.75 10.90 16.71 12.67 -23.42%
DY 1.75 1.75 3.51 1.56 3.28 3.33 3.51 -37.04%
P/NAPS 0.28 0.28 0.28 0.32 0.31 0.30 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 22/08/22 30/05/22 22/02/22 29/11/21 30/08/21 -
Price 0.275 0.305 0.275 0.295 0.305 0.285 0.305 -
P/RPS 1.91 2.02 1.77 2.57 2.14 1.29 1.41 22.35%
P/EPS 11.37 11.75 6.75 10.53 9.17 5.68 8.44 21.91%
EY 8.79 8.51 14.80 9.50 10.90 17.59 11.84 -17.96%
DY 1.82 1.64 3.64 1.69 3.28 3.51 3.28 -32.40%
P/NAPS 0.27 0.30 0.27 0.30 0.31 0.29 0.31 -8.77%

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