[GMUTUAL] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 113.86%
YoY- 19.99%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 69,528 50,588 46,332 35,614 36,305 35,901 25,946 17.83%
PBT 17,301 14,354 10,146 7,068 5,698 4,432 2,201 40.96%
Tax -4,666 -3,687 -2,677 -2,115 -1,570 -1,206 -196 69.52%
NP 12,635 10,667 7,469 4,953 4,128 3,226 2,005 35.86%
-
NP to SH 12,635 10,667 7,469 4,953 4,128 3,226 2,005 35.86%
-
Tax Rate 26.97% 25.69% 26.38% 29.92% 27.55% 27.21% 8.91% -
Total Cost 56,893 39,921 38,863 30,661 32,177 32,675 23,941 15.50%
-
Net Worth 277,949 259,169 236,455 225,136 217,658 210,065 204,283 5.26%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,756 - - - - 1,875 - -
Div Payout % 29.73% - - - - 58.14% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 277,949 259,169 236,455 225,136 217,658 210,065 204,283 5.26%
NOSH 375,607 375,607 375,326 375,227 375,272 375,116 378,301 -0.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.17% 21.09% 16.12% 13.91% 11.37% 8.99% 7.73% -
ROE 4.55% 4.12% 3.16% 2.20% 1.90% 1.54% 0.98% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.51 13.47 12.34 9.49 9.67 9.57 6.86 17.97%
EPS 3.36 2.84 1.99 1.32 1.10 0.86 0.53 36.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.74 0.69 0.63 0.60 0.58 0.56 0.54 5.38%
Adjusted Per Share Value based on latest NOSH - 376,714
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.51 13.47 12.34 9.48 9.67 9.56 6.91 17.83%
EPS 3.36 2.84 1.99 1.32 1.10 0.86 0.53 36.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.74 0.69 0.6295 0.5994 0.5795 0.5593 0.5439 5.26%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.41 0.25 0.23 0.22 0.17 0.17 0.31 -
P/RPS 2.21 1.86 1.86 2.32 1.76 1.78 4.52 -11.23%
P/EPS 12.19 8.80 11.56 16.67 15.45 19.77 58.49 -22.98%
EY 8.20 11.36 8.65 6.00 6.47 5.06 1.71 29.82%
DY 2.44 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.55 0.36 0.37 0.37 0.29 0.30 0.57 -0.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 22/08/11 23/08/10 18/08/09 25/08/08 29/08/07 -
Price 0.43 0.25 0.21 0.22 0.19 0.17 0.28 -
P/RPS 2.32 1.86 1.70 2.32 1.96 1.78 4.08 -8.97%
P/EPS 12.78 8.80 10.55 16.67 17.27 19.77 52.83 -21.04%
EY 7.82 11.36 9.48 6.00 5.79 5.06 1.89 26.67%
DY 2.33 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.58 0.36 0.33 0.37 0.33 0.30 0.52 1.83%

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