[GMUTUAL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.11%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 104,346 92,792 66,789 73,288 76,837 58,868 52,190 12.22%
PBT 29,072 26,877 13,570 15,849 10,537 5,434 9,156 21.21%
Tax -7,530 -5,865 -4,016 -5,520 -2,846 -992 -2,053 24.16%
NP 21,541 21,012 9,554 10,329 7,690 4,442 7,102 20.29%
-
NP to SH 21,541 21,012 9,554 10,329 7,690 4,442 7,102 20.29%
-
Tax Rate 25.90% 21.82% 29.59% 34.83% 27.01% 18.26% 22.42% -
Total Cost 82,805 71,780 57,234 62,958 69,146 54,425 45,088 10.65%
-
Net Worth 262,925 243,889 228,861 221,880 213,490 205,910 198,824 4.76%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,008 2,501 2,501 2,507 - 2,495 5,001 0.02%
Div Payout % 23.25% 11.90% 26.18% 24.27% - 56.18% 70.42% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 262,925 243,889 228,861 221,880 213,490 205,910 198,824 4.76%
NOSH 375,607 375,214 375,183 376,067 374,545 374,381 375,140 0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.64% 22.64% 14.31% 14.09% 10.01% 7.55% 13.61% -
ROE 8.19% 8.62% 4.17% 4.66% 3.60% 2.16% 3.57% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.78 24.73 17.80 19.49 20.51 15.72 13.91 12.20%
EPS 5.73 5.60 2.55 2.75 2.05 1.19 1.89 20.28%
DPS 1.33 0.67 0.67 0.67 0.00 0.67 1.33 0.00%
NAPS 0.70 0.65 0.61 0.59 0.57 0.55 0.53 4.74%
Adjusted Per Share Value based on latest NOSH - 376,979
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.78 24.70 17.78 19.51 20.46 15.67 13.89 12.23%
EPS 5.73 5.59 2.54 2.75 2.05 1.18 1.89 20.28%
DPS 1.33 0.67 0.67 0.67 0.00 0.66 1.33 0.00%
NAPS 0.70 0.6493 0.6093 0.5907 0.5684 0.5482 0.5293 4.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.21 0.20 0.19 0.15 0.26 0.23 -
P/RPS 0.83 0.85 1.12 0.97 0.73 1.65 1.65 -10.81%
P/EPS 4.01 3.75 7.85 6.92 7.31 21.91 12.15 -16.85%
EY 24.94 26.67 12.73 14.46 13.69 4.56 8.23 20.27%
DY 5.80 3.17 3.33 3.51 0.00 2.56 5.80 0.00%
P/NAPS 0.33 0.32 0.33 0.32 0.26 0.47 0.43 -4.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 11/11/11 29/11/10 24/11/09 24/11/08 26/11/07 29/11/06 -
Price 0.25 0.24 0.23 0.20 0.16 0.25 0.26 -
P/RPS 0.90 0.97 1.29 1.03 0.78 1.59 1.87 -11.46%
P/EPS 4.36 4.29 9.03 7.28 7.79 21.07 13.73 -17.38%
EY 22.94 23.33 11.07 13.73 12.83 4.75 7.28 21.06%
DY 5.33 2.78 2.90 3.33 0.00 2.67 5.13 0.63%
P/NAPS 0.36 0.37 0.38 0.34 0.28 0.45 0.49 -5.00%

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