[GMUTUAL] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.26%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 CAGR
Revenue 54,966 57,628 44,151 39,143 30,257 22,801 24,111 12.97%
PBT 11,887 7,903 4,076 6,867 4,581 -411 -644 -
Tax -4,140 -2,135 -744 -1,540 -1,087 0 0 -
NP 7,747 5,768 3,332 5,327 3,494 -411 -644 -
-
NP to SH 7,747 5,768 3,332 5,327 3,494 -411 -644 -
-
Tax Rate 34.83% 27.02% 18.25% 22.43% 23.73% - - -
Total Cost 47,219 51,860 40,819 33,816 26,763 23,212 24,755 10.03%
-
Net Worth 221,880 213,490 205,910 198,824 195,363 2,185 5,252 74.07%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 CAGR
Div 1,880 - 1,871 3,751 - - - -
Div Payout % 24.27% - 56.18% 70.42% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 CAGR
Net Worth 221,880 213,490 205,910 198,824 195,363 2,185 5,252 74.07%
NOSH 376,067 374,545 374,382 375,140 375,698 13,979 13,644 63.40%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 CAGR
NP Margin 14.09% 10.01% 7.55% 13.61% 11.55% -1.80% -2.67% -
ROE 3.49% 2.70% 1.62% 2.68% 1.79% -18.81% -12.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 CAGR
RPS 14.62 15.39 11.79 10.43 8.05 163.10 176.71 -30.85%
EPS 2.06 1.54 0.89 1.42 0.93 -2.94 -4.72 -
DPS 0.50 0.00 0.50 1.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.55 0.53 0.52 0.1563 0.385 6.52%
Adjusted Per Share Value based on latest NOSH - 373,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 CAGR
RPS 14.63 15.34 11.75 10.42 8.06 6.07 6.42 12.97%
EPS 2.06 1.54 0.89 1.42 0.93 -0.11 -0.17 -
DPS 0.50 0.00 0.50 1.00 0.00 0.00 0.00 -
NAPS 0.5907 0.5684 0.5482 0.5293 0.5201 0.0058 0.014 74.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 31/12/02 -
Price 0.19 0.15 0.26 0.23 0.25 0.45 0.50 -
P/RPS 1.30 0.97 2.20 2.20 3.10 0.00 0.28 25.52%
P/EPS 9.22 9.74 29.21 16.20 26.88 0.00 -10.59 -
EY 10.84 10.27 3.42 6.17 3.72 0.00 -9.44 -
DY 2.63 0.00 1.92 4.35 0.00 0.00 0.00 -
P/NAPS 0.32 0.26 0.47 0.43 0.48 0.00 1.30 -18.74%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/12/02 CAGR
Date 24/11/09 24/11/08 26/11/07 29/11/06 28/11/05 15/12/04 26/02/03 -
Price 0.20 0.16 0.25 0.26 0.18 0.58 0.59 -
P/RPS 1.37 1.04 2.12 2.49 2.24 0.00 0.33 23.46%
P/EPS 9.71 10.39 28.09 18.31 19.35 0.00 -12.50 -
EY 10.30 9.62 3.56 5.46 5.17 0.00 -8.00 -
DY 2.50 0.00 2.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.45 0.49 0.35 0.00 1.53 -19.96%

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