[GMUTUAL] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 19.2%
YoY- 73.11%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 92,792 66,789 73,288 76,837 58,868 52,190 40,342 14.88%
PBT 26,877 13,570 15,849 10,537 5,434 9,156 6,108 27.99%
Tax -5,865 -4,016 -5,520 -2,846 -992 -2,053 -1,449 26.22%
NP 21,012 9,554 10,329 7,690 4,442 7,102 4,658 28.52%
-
NP to SH 21,012 9,554 10,329 7,690 4,442 7,102 4,658 28.52%
-
Tax Rate 21.82% 29.59% 34.83% 27.01% 18.26% 22.42% 23.72% -
Total Cost 71,780 57,234 62,958 69,146 54,425 45,088 35,684 12.34%
-
Net Worth 243,889 228,861 221,880 213,490 205,910 198,824 195,363 3.76%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,501 2,501 2,507 - 2,495 5,001 - -
Div Payout % 11.90% 26.18% 24.27% - 56.18% 70.42% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 243,889 228,861 221,880 213,490 205,910 198,824 195,363 3.76%
NOSH 375,214 375,183 376,067 374,545 374,381 375,140 375,698 -0.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 22.64% 14.31% 14.09% 10.01% 7.55% 13.61% 11.55% -
ROE 8.62% 4.17% 4.66% 3.60% 2.16% 3.57% 2.38% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.73 17.80 19.49 20.51 15.72 13.91 10.74 14.90%
EPS 5.60 2.55 2.75 2.05 1.19 1.89 1.24 28.55%
DPS 0.67 0.67 0.67 0.00 0.67 1.33 0.00 -
NAPS 0.65 0.61 0.59 0.57 0.55 0.53 0.52 3.78%
Adjusted Per Share Value based on latest NOSH - 373,823
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.70 17.78 19.51 20.46 15.67 13.89 10.74 14.88%
EPS 5.59 2.54 2.75 2.05 1.18 1.89 1.24 28.51%
DPS 0.67 0.67 0.67 0.00 0.66 1.33 0.00 -
NAPS 0.6493 0.6093 0.5907 0.5684 0.5482 0.5293 0.5201 3.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.21 0.20 0.19 0.15 0.26 0.23 0.25 -
P/RPS 0.85 1.12 0.97 0.73 1.65 1.65 2.33 -15.46%
P/EPS 3.75 7.85 6.92 7.31 21.91 12.15 20.16 -24.43%
EY 26.67 12.73 14.46 13.69 4.56 8.23 4.96 32.34%
DY 3.17 3.33 3.51 0.00 2.56 5.80 0.00 -
P/NAPS 0.32 0.33 0.32 0.26 0.47 0.43 0.48 -6.53%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 11/11/11 29/11/10 24/11/09 24/11/08 26/11/07 29/11/06 28/11/05 -
Price 0.24 0.23 0.20 0.16 0.25 0.26 0.18 -
P/RPS 0.97 1.29 1.03 0.78 1.59 1.87 1.68 -8.74%
P/EPS 4.29 9.03 7.28 7.79 21.07 13.73 14.52 -18.38%
EY 23.33 11.07 13.73 12.83 4.75 7.28 6.89 22.52%
DY 2.78 2.90 3.33 0.00 2.67 5.13 0.00 -
P/NAPS 0.37 0.38 0.34 0.28 0.45 0.49 0.35 0.93%

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