[GMUTUAL] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -14.73%
YoY- 57.65%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 35,392 64,516 114,872 80,948 77,800 123,628 81,440 -12.96%
PBT 5,564 18,276 38,040 29,152 19,064 29,776 21,880 -20.39%
Tax -3,036 -4,848 -11,436 -7,024 -5,028 -8,124 -5,108 -8.30%
NP 2,528 13,428 26,604 22,128 14,036 21,652 16,772 -27.03%
-
NP to SH 2,528 13,428 26,604 22,128 14,036 21,652 16,772 -27.03%
-
Tax Rate 54.57% 26.53% 30.06% 24.09% 26.37% 27.28% 23.35% -
Total Cost 32,864 51,088 88,268 58,820 63,764 101,976 64,668 -10.66%
-
Net Worth 345,559 338,047 319,266 311,754 289,218 270,437 251,657 5.42%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 345,559 338,047 319,266 311,754 289,218 270,437 251,657 5.42%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.14% 20.81% 23.16% 27.34% 18.04% 17.51% 20.59% -
ROE 0.73% 3.97% 8.33% 7.10% 4.85% 8.01% 6.66% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.42 17.18 30.58 21.55 20.71 32.91 21.68 -12.96%
EPS 0.68 3.56 7.08 5.88 3.72 5.76 4.48 -26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.85 0.83 0.77 0.72 0.67 5.42%
Adjusted Per Share Value based on latest NOSH - 375,607
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.42 17.18 30.58 21.55 20.71 32.91 21.68 -12.96%
EPS 0.68 3.56 7.08 5.88 3.72 5.76 4.48 -26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.85 0.83 0.77 0.72 0.67 5.42%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.395 0.455 0.41 0.445 0.465 0.26 0.25 -
P/RPS 4.19 2.65 1.34 2.06 2.24 0.79 1.15 24.03%
P/EPS 58.69 12.73 5.79 7.55 12.44 4.51 5.60 47.90%
EY 1.70 7.86 17.28 13.24 8.04 22.17 17.86 -32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.48 0.54 0.60 0.36 0.37 2.53%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 23/05/16 25/05/15 26/05/14 27/05/13 28/05/12 -
Price 0.35 0.455 0.395 0.475 0.49 0.52 0.25 -
P/RPS 3.71 2.65 1.29 2.20 2.37 1.58 1.15 21.54%
P/EPS 52.00 12.73 5.58 8.06 13.11 9.02 5.60 44.95%
EY 1.92 7.86 17.93 12.40 7.63 11.09 17.86 -31.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.46 0.57 0.64 0.72 0.37 0.44%

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