[GMUTUAL] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 33.42%
YoY- 11.55%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,278 18,887 18,102 38,621 30,228 23,125 22,209 2.84%
PBT 8,977 5,615 4,369 9,857 8,884 5,451 3,892 14.93%
Tax -2,818 -1,742 -1,352 -2,635 -2,410 -1,398 -1,255 14.41%
NP 6,159 3,873 3,017 7,222 6,474 4,053 2,637 15.17%
-
NP to SH 6,159 3,873 3,017 7,222 6,474 4,053 2,637 15.17%
-
Tax Rate 31.39% 31.02% 30.95% 26.73% 27.13% 25.65% 32.25% -
Total Cost 20,119 15,014 15,085 31,399 23,754 19,072 19,572 0.46%
-
Net Worth 326,778 315,510 289,218 277,949 259,169 236,424 226,028 6.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,756 - 3,756 3,756 3,756 - - -
Div Payout % 60.99% - 124.50% 52.01% 58.02% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 326,778 315,510 289,218 277,949 259,169 236,424 226,028 6.33%
NOSH 375,607 375,607 375,607 375,607 375,607 375,277 376,714 -0.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 23.44% 20.51% 16.67% 18.70% 21.42% 17.53% 11.87% -
ROE 1.88% 1.23% 1.04% 2.60% 2.50% 1.71% 1.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.00 5.03 4.82 10.28 8.05 6.16 5.90 2.88%
EPS 1.64 1.03 0.80 1.92 1.72 1.08 0.70 15.23%
DPS 1.00 0.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.87 0.84 0.77 0.74 0.69 0.63 0.60 6.38%
Adjusted Per Share Value based on latest NOSH - 375,607
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.00 5.03 4.82 10.28 8.05 6.16 5.91 2.85%
EPS 1.64 1.03 0.80 1.92 1.72 1.08 0.70 15.23%
DPS 1.00 0.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.87 0.84 0.77 0.74 0.69 0.6294 0.6018 6.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.40 0.475 0.47 0.41 0.25 0.23 0.22 -
P/RPS 5.72 9.45 9.75 3.99 3.11 3.73 3.73 7.37%
P/EPS 24.39 46.07 58.51 21.32 14.50 21.30 31.43 -4.13%
EY 4.10 2.17 1.71 4.69 6.89 4.70 3.18 4.32%
DY 2.50 0.00 2.13 2.44 4.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.61 0.55 0.36 0.37 0.37 3.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 25/08/14 26/08/13 30/08/12 22/08/11 23/08/10 -
Price 0.40 0.375 0.50 0.43 0.25 0.21 0.22 -
P/RPS 5.72 7.46 10.37 4.18 3.11 3.41 3.73 7.37%
P/EPS 24.39 36.37 62.25 22.36 14.50 19.44 31.43 -4.13%
EY 4.10 2.75 1.61 4.47 6.89 5.14 3.18 4.32%
DY 2.50 0.00 2.00 2.33 4.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.65 0.58 0.36 0.33 0.37 3.69%

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