[GMUTUAL] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.86%
YoY- 45.29%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 38,621 30,228 23,125 22,209 21,175 20,885 15,273 16.70%
PBT 9,857 8,884 5,451 3,892 2,593 2,389 1,310 39.94%
Tax -2,635 -2,410 -1,398 -1,255 -778 -888 -74 81.28%
NP 7,222 6,474 4,053 2,637 1,815 1,501 1,236 34.17%
-
NP to SH 7,222 6,474 4,053 2,637 1,815 1,501 1,236 34.17%
-
Tax Rate 26.73% 27.13% 25.65% 32.25% 30.00% 37.17% 5.65% -
Total Cost 31,399 23,754 19,072 19,572 19,360 19,384 14,037 14.34%
-
Net Worth 277,949 259,169 236,424 226,028 219,312 210,139 202,254 5.43%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,756 3,756 - - - 1,876 - -
Div Payout % 52.01% 58.02% - - - 125.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 277,949 259,169 236,424 226,028 219,312 210,139 202,254 5.43%
NOSH 375,607 375,607 375,277 376,714 378,125 375,249 374,545 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.70% 21.42% 17.53% 11.87% 8.57% 7.19% 8.09% -
ROE 2.60% 2.50% 1.71% 1.17% 0.83% 0.71% 0.61% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.28 8.05 6.16 5.90 5.60 5.57 4.08 16.63%
EPS 1.92 1.72 1.08 0.70 0.48 0.40 0.33 34.07%
DPS 1.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.74 0.69 0.63 0.60 0.58 0.56 0.54 5.38%
Adjusted Per Share Value based on latest NOSH - 376,714
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.28 8.05 6.16 5.91 5.64 5.56 4.07 16.68%
EPS 1.92 1.72 1.08 0.70 0.48 0.40 0.33 34.07%
DPS 1.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.74 0.69 0.6294 0.6018 0.5839 0.5595 0.5385 5.43%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.41 0.25 0.23 0.22 0.17 0.17 0.31 -
P/RPS 3.99 3.11 3.73 3.73 3.04 3.05 7.60 -10.17%
P/EPS 21.32 14.50 21.30 31.43 35.42 42.50 93.94 -21.88%
EY 4.69 6.89 4.70 3.18 2.82 2.35 1.06 28.09%
DY 2.44 4.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.55 0.36 0.37 0.37 0.29 0.30 0.57 -0.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 22/08/11 23/08/10 18/08/09 25/08/08 29/08/07 -
Price 0.43 0.25 0.21 0.22 0.19 0.17 0.28 -
P/RPS 4.18 3.11 3.41 3.73 3.39 3.05 6.87 -7.94%
P/EPS 22.36 14.50 19.44 31.43 39.58 42.50 84.85 -19.91%
EY 4.47 6.89 5.14 3.18 2.53 2.35 1.18 24.82%
DY 2.33 4.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.58 0.36 0.33 0.37 0.33 0.30 0.52 1.83%

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