[GMUTUAL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 90.11%
YoY- 48.68%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 76,219 52,682 60,919 114,974 78,260 69,594 50,092 7.23%
PBT 26,744 17,117 17,684 32,502 21,804 20,158 10,178 17.45%
Tax -7,883 -4,618 -5,010 -8,481 -5,648 -4,399 -3,012 17.37%
NP 18,861 12,499 12,674 24,021 16,156 15,759 7,166 17.48%
-
NP to SH 18,861 12,499 12,674 24,021 16,156 15,759 7,166 17.48%
-
Tax Rate 29.48% 26.98% 28.33% 26.09% 25.90% 21.82% 29.59% -
Total Cost 57,358 40,183 48,245 90,953 62,104 53,835 42,926 4.94%
-
Net Worth 334,291 315,510 296,730 289,218 262,925 243,889 228,861 6.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,756 3,756 3,756 3,756 3,756 1,876 1,875 12.26%
Div Payout % 19.91% 30.05% 29.64% 15.64% 23.25% 11.90% 26.18% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 334,291 315,510 296,730 289,218 262,925 243,889 228,861 6.51%
NOSH 375,607 375,607 375,607 375,607 375,607 375,214 375,183 0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 24.75% 23.73% 20.80% 20.89% 20.64% 22.64% 14.31% -
ROE 5.64% 3.96% 4.27% 8.31% 6.14% 6.46% 3.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.29 14.03 16.22 30.61 20.84 18.55 13.35 7.21%
EPS 5.02 3.33 3.37 6.40 4.30 4.20 1.91 17.45%
DPS 1.00 1.00 1.00 1.00 1.00 0.50 0.50 12.23%
NAPS 0.89 0.84 0.79 0.77 0.70 0.65 0.61 6.49%
Adjusted Per Share Value based on latest NOSH - 375,607
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.29 14.03 16.22 30.61 20.84 18.53 13.34 7.23%
EPS 5.02 3.33 3.37 6.40 4.30 4.20 1.91 17.45%
DPS 1.00 1.00 1.00 1.00 1.00 0.50 0.50 12.23%
NAPS 0.89 0.84 0.79 0.77 0.70 0.6493 0.6093 6.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.385 0.39 0.48 0.44 0.23 0.21 0.20 -
P/RPS 1.90 2.78 2.96 1.44 1.10 1.13 1.50 4.01%
P/EPS 7.67 11.72 14.23 6.88 5.35 5.00 10.47 -5.04%
EY 13.04 8.53 7.03 14.53 18.70 20.00 9.55 5.32%
DY 2.60 2.56 2.08 2.27 4.35 2.38 2.50 0.65%
P/NAPS 0.43 0.46 0.61 0.57 0.33 0.32 0.33 4.50%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 23/11/15 24/11/14 25/11/13 26/11/12 11/11/11 29/11/10 -
Price 0.39 0.41 0.415 0.43 0.25 0.24 0.23 -
P/RPS 1.92 2.92 2.56 1.40 1.20 1.29 1.72 1.84%
P/EPS 7.77 12.32 12.30 6.72 5.81 5.71 12.04 -7.03%
EY 12.88 8.12 8.13 14.87 17.21 17.50 8.30 7.59%
DY 2.56 2.44 2.41 2.33 4.00 2.08 2.17 2.79%
P/NAPS 0.44 0.49 0.53 0.56 0.36 0.37 0.38 2.47%

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