[GMUTUAL] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 25.1%
YoY- 91.39%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 54,191 53,630 67,855 58,886 50,778 65,850 91,535 -8.36%
PBT 12,982 16,287 16,007 15,043 9,886 25,377 32,080 -13.99%
Tax -3,872 -3,795 -6,200 -3,594 -3,904 -5,518 -8,859 -12.87%
NP 9,110 12,492 9,807 11,449 5,982 19,859 23,221 -14.43%
-
NP to SH 9,110 12,492 9,807 11,449 5,982 19,859 23,221 -14.43%
-
Tax Rate 29.83% 23.30% 38.73% 23.89% 39.49% 21.74% 27.62% -
Total Cost 45,081 41,138 58,048 47,437 44,796 45,991 68,314 -6.69%
-
Net Worth 383,120 375,607 364,339 356,827 349,315 345,559 334,291 2.29%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,878 3,756 1,878 1,878 1,878 3,756 7,512 -20.62%
Div Payout % 20.62% 30.07% 19.15% 16.40% 31.39% 18.91% 32.35% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 383,120 375,607 364,339 356,827 349,315 345,559 334,291 2.29%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 16.81% 23.29% 14.45% 19.44% 11.78% 30.16% 25.37% -
ROE 2.38% 3.33% 2.69% 3.21% 1.71% 5.75% 6.95% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.43 14.28 18.07 15.68 13.52 17.53 24.37 -8.35%
EPS 2.43 3.33 2.61 3.05 1.59 5.29 6.18 -14.40%
DPS 0.50 1.00 0.50 0.50 0.50 1.00 2.00 -20.62%
NAPS 1.02 1.00 0.97 0.95 0.93 0.92 0.89 2.29%
Adjusted Per Share Value based on latest NOSH - 375,607
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.44 14.29 18.08 15.69 13.53 17.55 24.39 -8.36%
EPS 2.43 3.33 2.61 3.05 1.59 5.29 6.19 -14.42%
DPS 0.50 1.00 0.50 0.50 0.50 1.00 2.00 -20.62%
NAPS 1.0209 1.0009 0.9709 0.9508 0.9308 0.9208 0.8908 2.29%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.285 0.305 0.25 0.27 0.265 0.395 0.385 -
P/RPS 1.98 2.14 1.38 1.72 1.96 2.25 1.58 3.83%
P/EPS 11.75 9.17 9.57 8.86 16.64 7.47 6.23 11.14%
EY 8.51 10.90 10.44 11.29 6.01 13.39 16.06 -10.03%
DY 1.75 3.28 2.00 1.85 1.89 2.53 5.19 -16.56%
P/NAPS 0.28 0.31 0.26 0.28 0.28 0.43 0.43 -6.89%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 22/02/22 24/02/21 28/02/20 25/02/19 28/02/18 27/02/17 -
Price 0.275 0.305 0.245 0.26 0.28 0.40 0.43 -
P/RPS 1.91 2.14 1.36 1.66 2.07 2.28 1.76 1.37%
P/EPS 11.34 9.17 9.38 8.53 17.58 7.57 6.96 8.47%
EY 8.82 10.90 10.66 11.72 5.69 13.22 14.38 -7.82%
DY 1.82 3.28 2.04 1.92 1.79 2.50 4.65 -14.46%
P/NAPS 0.27 0.31 0.25 0.27 0.30 0.43 0.48 -9.13%

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