[GMUTUAL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.93%
YoY- 19.99%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 139,056 101,176 92,664 71,228 72,610 71,802 51,892 17.83%
PBT 34,602 28,708 20,292 14,136 11,396 8,864 4,402 40.96%
Tax -9,332 -7,374 -5,354 -4,230 -3,140 -2,412 -392 69.52%
NP 25,270 21,334 14,938 9,906 8,256 6,452 4,010 35.86%
-
NP to SH 25,270 21,334 14,938 9,906 8,256 6,452 4,010 35.86%
-
Tax Rate 26.97% 25.69% 26.38% 29.92% 27.55% 27.21% 8.91% -
Total Cost 113,786 79,842 77,726 61,322 64,354 65,350 47,882 15.50%
-
Net Worth 277,949 259,169 236,455 225,136 217,658 210,065 204,283 5.26%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,512 - - - - 3,751 - -
Div Payout % 29.73% - - - - 58.14% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 277,949 259,169 236,455 225,136 217,658 210,065 204,283 5.26%
NOSH 375,607 375,607 375,326 375,227 375,272 375,116 378,301 -0.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.17% 21.09% 16.12% 13.91% 11.37% 8.99% 7.73% -
ROE 9.09% 8.23% 6.32% 4.40% 3.79% 3.07% 1.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.02 26.94 24.69 18.98 19.35 19.14 13.72 17.97%
EPS 6.72 5.68 3.98 2.64 2.20 1.72 1.06 36.00%
DPS 2.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.74 0.69 0.63 0.60 0.58 0.56 0.54 5.38%
Adjusted Per Share Value based on latest NOSH - 376,714
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.02 26.94 24.67 18.96 19.33 19.12 13.82 17.83%
EPS 6.72 5.68 3.98 2.64 2.20 1.72 1.07 35.79%
DPS 2.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.74 0.69 0.6295 0.5994 0.5795 0.5593 0.5439 5.26%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.41 0.25 0.23 0.22 0.17 0.17 0.31 -
P/RPS 1.11 0.93 0.93 1.16 0.88 0.89 2.26 -11.16%
P/EPS 6.09 4.40 5.78 8.33 7.73 9.88 29.25 -22.99%
EY 16.41 22.72 17.30 12.00 12.94 10.12 3.42 29.84%
DY 4.88 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.55 0.36 0.37 0.37 0.29 0.30 0.57 -0.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 22/08/11 23/08/10 18/08/09 25/08/08 29/08/07 -
Price 0.43 0.25 0.21 0.22 0.19 0.17 0.28 -
P/RPS 1.16 0.93 0.85 1.16 0.98 0.89 2.04 -8.97%
P/EPS 6.39 4.40 5.28 8.33 8.64 9.88 26.42 -21.04%
EY 15.65 22.72 18.95 12.00 11.58 10.12 3.79 26.63%
DY 4.65 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.58 0.36 0.33 0.37 0.33 0.30 0.52 1.83%

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