[GMUTUAL] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -96.02%
YoY- -89.01%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 81,612 29,648 72,036 27,324 44,216 35,392 64,516 3.99%
PBT 23,632 5,372 16,984 1,852 6,396 5,564 18,276 4.37%
Tax -5,820 -1,192 -4,920 -1,396 -2,248 -3,036 -4,848 3.09%
NP 17,812 4,180 12,064 456 4,148 2,528 13,428 4.81%
-
NP to SH 17,812 4,180 12,064 456 4,148 2,528 13,428 4.81%
-
Tax Rate 24.63% 22.19% 28.97% 75.38% 35.15% 54.57% 26.53% -
Total Cost 63,800 25,468 59,972 26,868 40,068 32,864 51,088 3.77%
-
Net Worth 386,876 375,607 368,095 356,827 349,315 345,559 338,047 2.27%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - 7,512 - - - - -
Div Payout % - - 62.27% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 386,876 375,607 368,095 356,827 349,315 345,559 338,047 2.27%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 21.83% 14.10% 16.75% 1.67% 9.38% 7.14% 20.81% -
ROE 4.60% 1.11% 3.28% 0.13% 1.19% 0.73% 3.97% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.73 7.89 19.18 7.27 11.77 9.42 17.18 3.99%
EPS 4.76 1.12 3.20 0.12 1.12 0.68 3.56 4.95%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.98 0.95 0.93 0.92 0.90 2.27%
Adjusted Per Share Value based on latest NOSH - 375,607
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.75 7.90 19.20 7.28 11.78 9.43 17.19 3.99%
EPS 4.75 1.11 3.21 0.12 1.11 0.67 3.58 4.82%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.0309 1.0009 0.9809 0.9508 0.9308 0.9208 0.9008 2.27%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.285 0.32 0.305 0.24 0.275 0.395 0.455 -
P/RPS 1.31 4.05 1.59 3.30 2.34 4.19 2.65 -11.07%
P/EPS 6.01 28.75 9.50 197.69 24.90 58.69 12.73 -11.75%
EY 16.64 3.48 10.53 0.51 4.02 1.70 7.86 13.30%
DY 0.00 0.00 6.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.31 0.25 0.30 0.43 0.51 -9.50%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 24/05/21 18/05/20 27/05/19 28/05/18 31/05/17 -
Price 0.29 0.295 0.305 0.235 0.265 0.35 0.455 -
P/RPS 1.33 3.74 1.59 3.23 2.25 3.71 2.65 -10.84%
P/EPS 6.12 26.51 9.50 193.57 24.00 52.00 12.73 -11.48%
EY 16.35 3.77 10.53 0.52 4.17 1.92 7.86 12.97%
DY 0.00 0.00 6.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.31 0.25 0.28 0.38 0.51 -9.50%

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