[GMUTUAL] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -21.53%
YoY- 20.92%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 30,228 23,125 22,209 21,175 20,885 15,273 15,675 11.55%
PBT 8,884 5,451 3,892 2,593 2,389 1,310 2,878 20.64%
Tax -2,410 -1,398 -1,255 -778 -888 -74 -547 28.00%
NP 6,474 4,053 2,637 1,815 1,501 1,236 2,331 18.54%
-
NP to SH 6,474 4,053 2,637 1,815 1,501 1,236 2,331 18.54%
-
Tax Rate 27.13% 25.65% 32.25% 30.00% 37.17% 5.65% 19.01% -
Total Cost 23,754 19,072 19,572 19,360 19,384 14,037 13,344 10.07%
-
Net Worth 259,169 236,424 226,028 219,312 210,139 202,254 199,262 4.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,756 - - - 1,876 - 3,759 -0.01%
Div Payout % 58.02% - - - 125.00% - 161.29% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 259,169 236,424 226,028 219,312 210,139 202,254 199,262 4.47%
NOSH 375,607 375,277 376,714 378,125 375,249 374,545 375,967 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.42% 17.53% 11.87% 8.57% 7.19% 8.09% 14.87% -
ROE 2.50% 1.71% 1.17% 0.83% 0.71% 0.61% 1.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.05 6.16 5.90 5.60 5.57 4.08 4.17 11.57%
EPS 1.72 1.08 0.70 0.48 0.40 0.33 0.62 18.51%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 1.00 0.00%
NAPS 0.69 0.63 0.60 0.58 0.56 0.54 0.53 4.49%
Adjusted Per Share Value based on latest NOSH - 378,125
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.05 6.16 5.91 5.64 5.56 4.07 4.17 11.57%
EPS 1.72 1.08 0.70 0.48 0.40 0.33 0.62 18.51%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 1.00 0.00%
NAPS 0.69 0.6294 0.6018 0.5839 0.5595 0.5385 0.5305 4.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.23 0.22 0.17 0.17 0.31 0.25 -
P/RPS 3.11 3.73 3.73 3.04 3.05 7.60 6.00 -10.36%
P/EPS 14.50 21.30 31.43 35.42 42.50 93.94 40.32 -15.65%
EY 6.89 4.70 3.18 2.82 2.35 1.06 2.48 18.54%
DY 4.00 0.00 0.00 0.00 2.94 0.00 4.00 0.00%
P/NAPS 0.36 0.37 0.37 0.29 0.30 0.57 0.47 -4.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 23/08/10 18/08/09 25/08/08 29/08/07 28/08/06 -
Price 0.25 0.21 0.22 0.19 0.17 0.28 0.25 -
P/RPS 3.11 3.41 3.73 3.39 3.05 6.87 6.00 -10.36%
P/EPS 14.50 19.44 31.43 39.58 42.50 84.85 40.32 -15.65%
EY 6.89 5.14 3.18 2.53 2.35 1.18 2.48 18.54%
DY 4.00 0.00 0.00 0.00 2.94 0.00 4.00 0.00%
P/NAPS 0.36 0.33 0.37 0.33 0.30 0.52 0.47 -4.34%

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