[GMUTUAL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.79%
YoY- -37.45%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 66,789 73,288 76,837 58,868 52,190 40,342 45,602 6.56%
PBT 13,570 15,849 10,537 5,434 9,156 6,108 -822 -
Tax -4,016 -5,520 -2,846 -992 -2,053 -1,449 0 -
NP 9,554 10,329 7,690 4,442 7,102 4,658 -822 -
-
NP to SH 9,554 10,329 7,690 4,442 7,102 4,658 -822 -
-
Tax Rate 29.59% 34.83% 27.01% 18.26% 22.42% 23.72% - -
Total Cost 57,234 62,958 69,146 54,425 45,088 35,684 46,424 3.54%
-
Net Worth 228,861 221,880 213,490 205,910 198,824 195,363 2,185 117.03%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,501 2,507 - 2,495 5,001 - - -
Div Payout % 26.18% 24.27% - 56.18% 70.42% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 228,861 221,880 213,490 205,910 198,824 195,363 2,185 117.03%
NOSH 375,183 376,067 374,545 374,381 375,140 375,698 13,979 72.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.31% 14.09% 10.01% 7.55% 13.61% 11.55% -1.80% -
ROE 4.17% 4.66% 3.60% 2.16% 3.57% 2.38% -37.62% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.80 19.49 20.51 15.72 13.91 10.74 326.20 -38.39%
EPS 2.55 2.75 2.05 1.19 1.89 1.24 -5.88 -
DPS 0.67 0.67 0.00 0.67 1.33 0.00 0.00 -
NAPS 0.61 0.59 0.57 0.55 0.53 0.52 0.1563 25.46%
Adjusted Per Share Value based on latest NOSH - 379,142
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.78 19.51 20.46 15.67 13.89 10.74 12.14 6.56%
EPS 2.54 2.75 2.05 1.18 1.89 1.24 -0.22 -
DPS 0.67 0.67 0.00 0.66 1.33 0.00 0.00 -
NAPS 0.6093 0.5907 0.5684 0.5482 0.5293 0.5201 0.0058 117.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.20 0.19 0.15 0.26 0.23 0.25 0.45 -
P/RPS 1.12 0.97 0.73 1.65 1.65 2.33 0.00 -
P/EPS 7.85 6.92 7.31 21.91 12.15 20.16 0.00 -
EY 12.73 14.46 13.69 4.56 8.23 4.96 0.00 -
DY 3.33 3.51 0.00 2.56 5.80 0.00 0.00 -
P/NAPS 0.33 0.32 0.26 0.47 0.43 0.48 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 24/11/08 26/11/07 29/11/06 28/11/05 15/12/04 -
Price 0.23 0.20 0.16 0.25 0.26 0.18 0.58 -
P/RPS 1.29 1.03 0.78 1.59 1.87 1.68 0.00 -
P/EPS 9.03 7.28 7.79 21.07 13.73 14.52 0.00 -
EY 11.07 13.73 12.83 4.75 7.28 6.89 0.00 -
DY 2.90 3.33 0.00 2.67 5.13 0.00 0.00 -
P/NAPS 0.38 0.34 0.28 0.45 0.49 0.35 0.00 -

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