[GMUTUAL] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 70.01%
YoY- 44.12%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 25,669 28,404 54,996 39,124 37,552 69,528 50,588 -10.68%
PBT 5,459 8,713 18,487 12,903 9,135 17,301 14,354 -14.87%
Tax -1,801 -2,551 -5,677 -3,498 -2,609 -4,666 -3,687 -11.25%
NP 3,658 6,162 12,810 9,405 6,526 12,635 10,667 -16.33%
-
NP to SH 3,658 6,162 12,810 9,405 6,526 12,635 10,667 -16.33%
-
Tax Rate 32.99% 29.28% 30.71% 27.11% 28.56% 26.97% 25.69% -
Total Cost 22,011 22,242 42,186 29,719 31,026 56,893 39,921 -9.44%
-
Net Worth 349,315 338,047 326,778 315,510 289,218 277,949 259,169 5.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,878 - 3,756 - 3,756 3,756 - -
Div Payout % 51.34% - 29.32% - 57.56% 29.73% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 349,315 338,047 326,778 315,510 289,218 277,949 259,169 5.09%
NOSH 375,607 375,607 375,607 375,607 375,607 375,607 375,607 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.25% 21.69% 23.29% 24.04% 17.38% 18.17% 21.09% -
ROE 1.05% 1.82% 3.92% 2.98% 2.26% 4.55% 4.12% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.83 7.56 14.64 10.42 10.00 18.51 13.47 -10.69%
EPS 0.97 1.64 3.41 2.50 1.74 3.36 2.84 -16.38%
DPS 0.50 0.00 1.00 0.00 1.00 1.00 0.00 -
NAPS 0.93 0.90 0.87 0.84 0.77 0.74 0.69 5.09%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.83 7.56 14.64 10.42 10.00 18.51 13.47 -10.69%
EPS 0.97 1.64 3.41 2.50 1.74 3.36 2.84 -16.38%
DPS 0.50 0.00 1.00 0.00 1.00 1.00 0.00 -
NAPS 0.93 0.90 0.87 0.84 0.77 0.74 0.69 5.09%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.36 0.44 0.40 0.475 0.47 0.41 0.25 -
P/RPS 5.27 5.82 2.73 4.56 4.70 2.21 1.86 18.94%
P/EPS 36.97 26.82 11.73 18.97 27.05 12.19 8.80 27.01%
EY 2.71 3.73 8.53 5.27 3.70 8.20 11.36 -21.23%
DY 1.39 0.00 2.50 0.00 2.13 2.44 0.00 -
P/NAPS 0.39 0.49 0.46 0.57 0.61 0.55 0.36 1.34%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 23/08/17 29/08/16 27/08/15 25/08/14 26/08/13 30/08/12 -
Price 0.355 0.42 0.40 0.375 0.50 0.43 0.25 -
P/RPS 5.19 5.55 2.73 3.60 5.00 2.32 1.86 18.64%
P/EPS 36.45 25.60 11.73 14.98 28.78 12.78 8.80 26.71%
EY 2.74 3.91 8.53 6.68 3.47 7.82 11.36 -21.09%
DY 1.41 0.00 2.50 0.00 2.00 2.33 0.00 -
P/NAPS 0.38 0.47 0.46 0.45 0.65 0.58 0.36 0.90%

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