[GMUTUAL] YoY 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- 57.66%
YoY- 107.43%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 21,223 13,558 23,367 45,446 27,672 23,262 14,478 6.57%
PBT 8,257 4,214 8,549 15,201 7,450 10,012 3,110 17.65%
Tax -2,206 -1,120 -2,401 -3,815 -1,961 -1,722 -897 16.16%
NP 6,051 3,094 6,148 11,386 5,489 8,290 2,213 18.23%
-
NP to SH 6,051 3,094 6,148 11,386 5,489 8,290 2,213 18.23%
-
Tax Rate 26.72% 26.58% 28.09% 25.10% 26.32% 17.20% 28.84% -
Total Cost 15,172 10,464 17,219 34,060 22,183 14,972 12,265 3.60%
-
Net Worth 334,291 315,510 296,730 289,218 262,925 243,823 228,801 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 - - - 1,875 1,875 -
Div Payout % - 121.40% - - - 22.62% 84.75% -
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 334,291 315,510 296,730 289,218 262,925 243,823 228,801 6.51%
NOSH 375,607 375,607 375,607 375,607 375,607 375,113 375,084 0.02%
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 28.51% 22.82% 26.31% 25.05% 19.84% 35.64% 15.29% -
ROE 1.81% 0.98% 2.07% 3.94% 2.09% 3.40% 0.97% -
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 5.65 3.61 6.22 12.10 7.37 6.20 3.86 6.54%
EPS 1.61 0.82 1.64 3.03 1.46 2.21 0.59 18.19%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.50 -
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 5.65 3.61 6.22 12.10 7.37 6.19 3.85 6.59%
EPS 1.61 0.82 1.64 3.03 1.46 2.21 0.59 18.19%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.89 0.84 0.79 0.77 0.70 0.6491 0.6092 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 6.81 10.80 7.72 3.64 3.12 3.39 5.18 4.66%
P/EPS 23.90 47.35 29.33 14.51 15.74 9.50 33.90 -5.65%
EY 4.18 2.11 3.41 6.89 6.35 10.52 2.95 5.97%
DY 0.00 2.56 0.00 0.00 0.00 2.38 2.50 -
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 6.90 11.36 6.67 3.55 3.39 3.87 5.96 2.46%
P/EPS 24.21 49.77 25.35 14.19 17.11 10.86 38.98 -7.62%
EY 4.13 2.01 3.94 7.05 5.85 9.21 2.57 8.21%
DY 0.00 2.44 0.00 0.00 0.00 2.08 2.17 -
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