[GMUTUAL] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
03-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 10.88%
YoY- -40.79%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 55,652 35,264 59,436 51,326 65,128 101,625 70,242 -3.80%
PBT 19,998 5,636 12,810 11,692 19,749 35,658 22,822 -2.17%
Tax -4,281 -1,952 -3,658 -3,580 -6,048 -10,510 -6,157 -5.87%
NP 15,717 3,684 9,152 8,112 13,701 25,148 16,665 -0.97%
-
NP to SH 15,717 3,684 9,152 8,112 13,701 25,148 16,665 -0.97%
-
Tax Rate 21.41% 34.63% 28.56% 30.62% 30.62% 29.47% 26.98% -
Total Cost 39,934 31,580 50,284 43,214 51,426 76,477 53,577 -4.77%
-
Net Worth 375,607 360,583 356,827 353,071 338,047 334,291 315,510 2.94%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 5,008 2,504 2,504 2,504 5,008 5,008 5,008 0.00%
Div Payout % 31.86% 67.97% 27.36% 30.87% 36.55% 19.91% 30.05% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 375,607 360,583 356,827 353,071 338,047 334,291 315,510 2.94%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 28.24% 10.45% 15.40% 15.80% 21.04% 24.75% 23.73% -
ROE 4.18% 1.02% 2.56% 2.30% 4.05% 7.52% 5.28% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.82 9.39 15.82 13.66 17.34 27.06 18.70 -3.79%
EPS 4.19 0.99 2.44 2.16 3.65 6.69 4.44 -0.96%
DPS 1.33 0.67 0.67 0.67 1.33 1.33 1.33 0.00%
NAPS 1.00 0.96 0.95 0.94 0.90 0.89 0.84 2.94%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.82 9.39 15.82 13.66 17.34 27.06 18.70 -3.79%
EPS 4.19 0.99 2.44 2.16 3.65 6.69 4.44 -0.96%
DPS 1.33 0.67 0.67 0.67 1.33 1.33 1.33 0.00%
NAPS 1.00 0.96 0.95 0.94 0.90 0.89 0.84 2.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.30 0.24 0.255 0.35 0.40 0.385 0.39 -
P/RPS 2.02 2.56 1.61 2.56 2.31 1.42 2.09 -0.56%
P/EPS 7.17 24.47 10.47 16.21 10.97 5.75 8.79 -3.33%
EY 13.95 4.09 9.56 6.17 9.12 17.39 11.38 3.44%
DY 4.44 2.78 2.61 1.90 3.33 3.46 3.42 4.44%
P/NAPS 0.30 0.25 0.27 0.37 0.44 0.43 0.46 -6.87%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 10/12/20 29/11/19 03/12/18 27/11/17 28/11/16 23/11/15 -
Price 0.285 0.27 0.265 0.31 0.395 0.39 0.41 -
P/RPS 1.92 2.88 1.67 2.27 2.28 1.44 2.19 -2.16%
P/EPS 6.81 27.53 10.88 14.35 10.83 5.83 9.24 -4.95%
EY 14.68 3.63 9.19 6.97 9.23 17.17 10.82 5.21%
DY 4.68 2.47 2.52 2.15 3.38 3.42 3.25 6.25%
P/NAPS 0.29 0.28 0.28 0.33 0.44 0.44 0.49 -8.36%

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