[GMUTUAL] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 154.4%
YoY- 42.82%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 39,124 37,552 69,528 50,588 46,332 35,614 36,305 1.25%
PBT 12,903 9,135 17,301 14,354 10,146 7,068 5,698 14.58%
Tax -3,498 -2,609 -4,666 -3,687 -2,677 -2,115 -1,570 14.27%
NP 9,405 6,526 12,635 10,667 7,469 4,953 4,128 14.70%
-
NP to SH 9,405 6,526 12,635 10,667 7,469 4,953 4,128 14.70%
-
Tax Rate 27.11% 28.56% 26.97% 25.69% 26.38% 29.92% 27.55% -
Total Cost 29,719 31,026 56,893 39,921 38,863 30,661 32,177 -1.31%
-
Net Worth 315,510 289,218 277,949 259,169 236,455 225,136 217,658 6.38%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 3,756 3,756 - - - - -
Div Payout % - 57.56% 29.73% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 315,510 289,218 277,949 259,169 236,455 225,136 217,658 6.38%
NOSH 375,607 375,607 375,607 375,607 375,326 375,227 375,272 0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 24.04% 17.38% 18.17% 21.09% 16.12% 13.91% 11.37% -
ROE 2.98% 2.26% 4.55% 4.12% 3.16% 2.20% 1.90% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.42 10.00 18.51 13.47 12.34 9.49 9.67 1.25%
EPS 2.50 1.74 3.36 2.84 1.99 1.32 1.10 14.65%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.77 0.74 0.69 0.63 0.60 0.58 6.36%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.42 10.00 18.51 13.47 12.34 9.48 9.67 1.25%
EPS 2.50 1.74 3.36 2.84 1.99 1.32 1.10 14.65%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.77 0.74 0.69 0.6295 0.5994 0.5795 6.37%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.475 0.47 0.41 0.25 0.23 0.22 0.17 -
P/RPS 4.56 4.70 2.21 1.86 1.86 2.32 1.76 17.18%
P/EPS 18.97 27.05 12.19 8.80 11.56 16.67 15.45 3.47%
EY 5.27 3.70 8.20 11.36 8.65 6.00 6.47 -3.35%
DY 0.00 2.13 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.55 0.36 0.37 0.37 0.29 11.91%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 25/08/14 26/08/13 30/08/12 22/08/11 23/08/10 18/08/09 -
Price 0.375 0.50 0.43 0.25 0.21 0.22 0.19 -
P/RPS 3.60 5.00 2.32 1.86 1.70 2.32 1.96 10.65%
P/EPS 14.98 28.78 12.78 8.80 10.55 16.67 17.27 -2.34%
EY 6.68 3.47 7.82 11.36 9.48 6.00 5.79 2.41%
DY 0.00 2.00 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.58 0.36 0.33 0.37 0.33 5.30%

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