[GMUTUAL] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.29%
YoY- 25.05%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 96,103 71,703 83,399 75,276 65,594 48,418 42,681 14.47%
PBT 27,348 15,279 15,414 10,679 5,913 6,972 5,069 32.41%
Tax -5,944 -3,780 -4,305 -2,812 378 -1,569 -1,392 27.35%
NP 21,404 11,499 11,109 7,867 6,291 5,403 3,677 34.10%
-
NP to SH 21,404 11,499 11,109 7,867 6,291 5,403 3,677 34.10%
-
Tax Rate 21.73% 24.74% 27.93% 26.33% -6.39% 22.50% 27.46% -
Total Cost 74,699 60,204 72,290 67,409 59,303 43,015 39,004 11.43%
-
Net Worth 247,901 229,228 221,429 214,554 207,188 202,612 195,106 4.07%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,756 3,757 1,876 3,764 1,883 - - -
Div Payout % 17.55% 32.68% 16.89% 47.85% 29.94% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 247,901 229,228 221,429 214,554 207,188 202,612 195,106 4.07%
NOSH 375,607 375,784 375,304 376,411 376,706 375,208 375,204 0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 22.27% 16.04% 13.32% 10.45% 9.59% 11.16% 8.62% -
ROE 8.63% 5.02% 5.02% 3.67% 3.04% 2.67% 1.88% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.59 19.08 22.22 20.00 17.41 12.90 11.38 14.45%
EPS 5.70 3.06 2.96 2.09 1.67 1.44 0.98 34.08%
DPS 1.00 1.00 0.50 1.00 0.50 0.00 0.00 -
NAPS 0.66 0.61 0.59 0.57 0.55 0.54 0.52 4.05%
Adjusted Per Share Value based on latest NOSH - 374,821
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.59 19.09 22.20 20.04 17.46 12.89 11.36 14.48%
EPS 5.70 3.06 2.96 2.09 1.67 1.44 0.98 34.08%
DPS 1.00 1.00 0.50 1.00 0.50 0.00 0.00 -
NAPS 0.66 0.6103 0.5895 0.5712 0.5516 0.5394 0.5194 4.07%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.22 0.23 0.19 0.18 0.25 0.24 0.24 -
P/RPS 0.86 1.21 0.86 0.90 1.44 1.86 2.11 -13.88%
P/EPS 3.86 7.52 6.42 8.61 14.97 16.67 24.49 -26.49%
EY 25.90 13.30 15.58 11.61 6.68 6.00 4.08 36.05%
DY 4.55 4.35 2.63 5.56 2.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.32 0.32 0.45 0.44 0.46 -5.38%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 23/02/10 27/02/09 28/02/08 27/02/07 28/02/06 -
Price 0.25 0.23 0.20 0.15 0.20 0.31 0.30 -
P/RPS 0.98 1.21 0.90 0.75 1.15 2.40 2.64 -15.21%
P/EPS 4.39 7.52 6.76 7.18 11.98 21.53 30.61 -27.64%
EY 22.79 13.30 14.80 13.93 8.35 4.65 3.27 38.18%
DY 4.00 4.35 2.50 6.67 2.50 0.00 0.00 -
P/NAPS 0.38 0.38 0.34 0.26 0.36 0.57 0.58 -6.80%

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