[GMUTUAL] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 87.01%
YoY- 60.9%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 46,332 35,614 36,305 35,901 25,946 29,930 19,180 15.82%
PBT 10,146 7,068 5,698 4,432 2,201 5,622 2,633 25.19%
Tax -2,677 -2,115 -1,570 -1,206 -196 -1,079 -536 30.72%
NP 7,469 4,953 4,128 3,226 2,005 4,543 2,097 23.56%
-
NP to SH 7,469 4,953 4,128 3,226 2,005 4,543 2,097 23.56%
-
Tax Rate 26.38% 29.92% 27.55% 27.21% 8.91% 19.19% 20.36% -
Total Cost 38,863 30,661 32,177 32,675 23,941 25,387 17,083 14.67%
-
Net Worth 236,455 225,136 217,658 210,065 204,283 198,990 190,976 3.62%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 1,875 - 3,754 - -
Div Payout % - - - 58.14% - 82.64% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 236,455 225,136 217,658 210,065 204,283 198,990 190,976 3.62%
NOSH 375,326 375,227 375,272 375,116 378,301 375,454 374,464 0.03%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.12% 13.91% 11.37% 8.99% 7.73% 15.18% 10.93% -
ROE 3.16% 2.20% 1.90% 1.54% 0.98% 2.28% 1.10% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.34 9.49 9.67 9.57 6.86 7.97 5.12 15.78%
EPS 1.99 1.32 1.10 0.86 0.53 1.21 0.56 23.51%
DPS 0.00 0.00 0.00 0.50 0.00 1.00 0.00 -
NAPS 0.63 0.60 0.58 0.56 0.54 0.53 0.51 3.58%
Adjusted Per Share Value based on latest NOSH - 375,249
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.34 9.48 9.67 9.56 6.91 7.97 5.11 15.82%
EPS 1.99 1.32 1.10 0.86 0.53 1.21 0.56 23.51%
DPS 0.00 0.00 0.00 0.50 0.00 1.00 0.00 -
NAPS 0.6295 0.5994 0.5795 0.5593 0.5439 0.5298 0.5084 3.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.23 0.22 0.17 0.17 0.31 0.25 0.30 -
P/RPS 1.86 2.32 1.76 1.78 4.52 3.14 5.86 -17.40%
P/EPS 11.56 16.67 15.45 19.77 58.49 20.66 53.57 -22.54%
EY 8.65 6.00 6.47 5.06 1.71 4.84 1.87 29.06%
DY 0.00 0.00 0.00 2.94 0.00 4.00 0.00 -
P/NAPS 0.37 0.37 0.29 0.30 0.57 0.47 0.59 -7.47%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 18/08/09 25/08/08 29/08/07 28/08/06 30/08/05 -
Price 0.21 0.22 0.19 0.17 0.28 0.25 0.26 -
P/RPS 1.70 2.32 1.96 1.78 4.08 3.14 5.08 -16.67%
P/EPS 10.55 16.67 17.27 19.77 52.83 20.66 46.43 -21.87%
EY 9.48 6.00 5.79 5.06 1.89 4.84 2.15 28.04%
DY 0.00 0.00 0.00 2.94 0.00 4.00 0.00 -
P/NAPS 0.33 0.37 0.33 0.30 0.52 0.47 0.51 -6.99%

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