[GMUTUAL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -7.1%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,893 26,509 21,611 28,433 17,648 21,443 9,275 18.64%
PBT 7,785 7,190 5,101 3,527 2,776 1,837 105 104.83%
Tax -1,673 -1,545 -768 -165 -677 1,122 -29 96.44%
NP 6,112 5,645 4,333 3,362 2,099 2,959 76 107.62%
-
NP to SH 6,112 5,645 4,333 3,362 2,099 2,959 76 107.62%
-
Tax Rate 21.49% 21.49% 15.06% 4.68% 24.39% -61.08% 27.62% -
Total Cost 19,781 20,864 17,278 25,071 15,549 18,484 9,199 13.59%
-
Net Worth 266,681 247,901 229,837 220,397 213,648 206,006 205,200 4.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,878 1,878 1,883 - 1,874 1,872 - -
Div Payout % 30.73% 33.27% 43.48% - 89.29% 63.29% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 266,681 247,901 229,837 220,397 213,648 206,006 205,200 4.46%
NOSH 375,607 375,607 376,782 373,555 374,821 374,556 380,000 -0.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.60% 21.29% 20.05% 11.82% 11.89% 13.80% 0.82% -
ROE 2.29% 2.28% 1.89% 1.53% 0.98% 1.44% 0.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.89 7.06 5.74 7.61 4.71 5.72 2.44 18.86%
EPS 1.63 1.50 1.15 0.90 0.56 0.79 0.02 108.08%
DPS 0.50 0.50 0.50 0.00 0.50 0.50 0.00 -
NAPS 0.71 0.66 0.61 0.59 0.57 0.55 0.54 4.66%
Adjusted Per Share Value based on latest NOSH - 373,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.89 7.06 5.75 7.57 4.70 5.71 2.47 18.62%
EPS 1.63 1.50 1.15 0.90 0.56 0.79 0.02 108.08%
DPS 0.50 0.50 0.50 0.00 0.50 0.50 0.00 -
NAPS 0.71 0.66 0.6119 0.5868 0.5688 0.5485 0.5463 4.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.22 0.23 0.19 0.18 0.25 0.24 -
P/RPS 3.77 3.12 4.01 2.50 3.82 4.37 9.83 -14.74%
P/EPS 15.98 14.64 20.00 21.11 32.14 31.65 1,200.00 -51.28%
EY 6.26 6.83 5.00 4.74 3.11 3.16 0.08 106.67%
DY 1.92 2.27 2.17 0.00 2.78 2.00 0.00 -
P/NAPS 0.37 0.33 0.38 0.32 0.32 0.45 0.44 -2.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 23/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.245 0.25 0.23 0.20 0.15 0.20 0.31 -
P/RPS 3.55 3.54 4.01 2.63 3.19 3.49 12.70 -19.12%
P/EPS 15.06 16.63 20.00 22.22 26.79 25.32 1,550.00 -53.77%
EY 6.64 6.01 5.00 4.50 3.73 3.95 0.06 118.95%
DY 2.04 2.00 2.17 0.00 3.33 2.50 0.00 -
P/NAPS 0.35 0.38 0.38 0.34 0.26 0.36 0.57 -7.79%

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