[GMUTUAL] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.49%
YoY- 60.9%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 92,664 71,228 72,610 71,802 51,892 59,860 38,360 15.82%
PBT 20,292 14,136 11,396 8,864 4,402 11,244 5,266 25.19%
Tax -5,354 -4,230 -3,140 -2,412 -392 -2,158 -1,072 30.72%
NP 14,938 9,906 8,256 6,452 4,010 9,086 4,194 23.56%
-
NP to SH 14,938 9,906 8,256 6,452 4,010 9,086 4,194 23.56%
-
Tax Rate 26.38% 29.92% 27.55% 27.21% 8.91% 19.19% 20.36% -
Total Cost 77,726 61,322 64,354 65,350 47,882 50,774 34,166 14.67%
-
Net Worth 236,455 225,136 217,658 210,065 204,283 198,990 190,976 3.62%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 3,751 - 7,509 - -
Div Payout % - - - 58.14% - 82.64% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 236,455 225,136 217,658 210,065 204,283 198,990 190,976 3.62%
NOSH 375,326 375,227 375,272 375,116 378,301 375,454 374,464 0.03%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.12% 13.91% 11.37% 8.99% 7.73% 15.18% 10.93% -
ROE 6.32% 4.40% 3.79% 3.07% 1.96% 4.57% 2.20% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.69 18.98 19.35 19.14 13.72 15.94 10.24 15.79%
EPS 3.98 2.64 2.20 1.72 1.06 2.42 1.12 23.51%
DPS 0.00 0.00 0.00 1.00 0.00 2.00 0.00 -
NAPS 0.63 0.60 0.58 0.56 0.54 0.53 0.51 3.58%
Adjusted Per Share Value based on latest NOSH - 375,249
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.67 18.96 19.33 19.12 13.82 15.94 10.21 15.83%
EPS 3.98 2.64 2.20 1.72 1.07 2.42 1.12 23.51%
DPS 0.00 0.00 0.00 1.00 0.00 2.00 0.00 -
NAPS 0.6295 0.5994 0.5795 0.5593 0.5439 0.5298 0.5084 3.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.23 0.22 0.17 0.17 0.31 0.25 0.30 -
P/RPS 0.93 1.16 0.88 0.89 2.26 1.57 2.93 -17.40%
P/EPS 5.78 8.33 7.73 9.88 29.25 10.33 26.79 -22.54%
EY 17.30 12.00 12.94 10.12 3.42 9.68 3.73 29.12%
DY 0.00 0.00 0.00 5.88 0.00 8.00 0.00 -
P/NAPS 0.37 0.37 0.29 0.30 0.57 0.47 0.59 -7.47%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 18/08/09 25/08/08 29/08/07 28/08/06 30/08/05 -
Price 0.21 0.22 0.19 0.17 0.28 0.25 0.26 -
P/RPS 0.85 1.16 0.98 0.89 2.04 1.57 2.54 -16.67%
P/EPS 5.28 8.33 8.64 9.88 26.42 10.33 23.21 -21.85%
EY 18.95 12.00 11.58 10.12 3.79 9.68 4.31 27.97%
DY 0.00 0.00 0.00 5.88 0.00 8.00 0.00 -
P/NAPS 0.33 0.37 0.33 0.30 0.52 0.47 0.51 -6.99%

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