[GMUTUAL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -16.61%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 123,628 81,440 92,828 53,620 60,520 60,064 42,692 19.36%
PBT 29,776 21,880 18,780 12,704 12,420 8,172 3,564 42.40%
Tax -8,124 -5,108 -5,116 -3,440 -3,168 -1,272 -488 59.72%
NP 21,652 16,772 13,664 9,264 9,252 6,900 3,076 38.39%
-
NP to SH 21,652 16,772 13,664 9,264 9,252 6,900 3,076 38.39%
-
Tax Rate 27.28% 23.35% 27.24% 27.08% 25.51% 15.57% 13.69% -
Total Cost 101,976 64,668 79,164 44,356 51,268 53,164 39,616 17.05%
-
Net Worth 270,437 251,657 232,738 224,129 216,377 209,999 207,630 4.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 270,437 251,657 232,738 224,129 216,377 209,999 207,630 4.49%
NOSH 375,607 375,607 375,384 373,548 373,064 374,999 384,499 -0.38%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.51% 20.59% 14.72% 17.28% 15.29% 11.49% 7.21% -
ROE 8.01% 6.66% 5.87% 4.13% 4.28% 3.29% 1.48% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.91 21.68 24.73 14.35 16.22 16.02 11.10 19.83%
EPS 5.76 4.48 3.64 2.48 2.48 1.84 0.80 38.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.67 0.62 0.60 0.58 0.56 0.54 4.90%
Adjusted Per Share Value based on latest NOSH - 373,548
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.91 21.68 24.71 14.28 16.11 15.99 11.37 19.35%
EPS 5.76 4.48 3.64 2.47 2.46 1.84 0.82 38.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.67 0.6196 0.5967 0.5761 0.5591 0.5528 4.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.26 0.25 0.22 0.21 0.13 0.20 0.36 -
P/RPS 0.79 1.15 0.89 1.46 0.80 1.25 3.24 -20.94%
P/EPS 4.51 5.60 6.04 8.47 5.24 10.87 45.00 -31.82%
EY 22.17 17.86 16.55 11.81 19.08 9.20 2.22 46.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.35 0.35 0.22 0.36 0.67 -9.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 23/05/11 24/05/10 25/05/09 27/05/08 28/05/07 -
Price 0.52 0.25 0.23 0.20 0.17 0.19 0.28 -
P/RPS 1.58 1.15 0.93 1.39 1.05 1.19 2.52 -7.47%
P/EPS 9.02 5.60 6.32 8.06 6.85 10.33 35.00 -20.21%
EY 11.09 17.86 15.83 12.40 14.59 9.68 2.86 25.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.37 0.37 0.33 0.29 0.34 0.52 5.56%

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