[GMUTUAL] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -11.44%
YoY- 29.1%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 28,718 20,237 19,450 30,907 20,360 23,207 13,405 13.52%
PBT 9,510 7,288 4,766 7,444 5,470 4,695 3,176 20.03%
Tax -2,859 -1,756 -1,257 -2,031 -1,277 -1,279 -860 22.14%
NP 6,651 5,532 3,509 5,413 4,193 3,416 2,316 19.20%
-
NP to SH 6,651 5,532 3,509 5,413 4,193 3,416 2,316 19.20%
-
Tax Rate 30.06% 24.09% 26.37% 27.28% 23.35% 27.24% 27.08% -
Total Cost 22,067 14,705 15,941 25,494 16,167 19,791 11,089 12.14%
-
Net Worth 319,266 311,754 289,218 270,437 251,657 232,738 224,129 6.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 319,266 311,754 289,218 270,437 251,657 232,738 224,129 6.06%
NOSH 375,607 375,607 375,607 375,607 375,607 375,384 373,548 0.09%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 23.16% 27.34% 18.04% 17.51% 20.59% 14.72% 17.28% -
ROE 2.08% 1.77% 1.21% 2.00% 1.67% 1.47% 1.03% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.65 5.39 5.18 8.23 5.42 6.18 3.59 13.42%
EPS 1.77 1.47 0.93 1.44 1.12 0.91 0.62 19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.77 0.72 0.67 0.62 0.60 5.97%
Adjusted Per Share Value based on latest NOSH - 375,607
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.65 5.39 5.18 8.23 5.42 6.18 3.57 13.53%
EPS 1.77 1.47 0.93 1.44 1.12 0.91 0.62 19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.77 0.72 0.67 0.6196 0.5967 6.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.41 0.445 0.465 0.26 0.25 0.22 0.21 -
P/RPS 5.36 8.26 8.98 3.16 4.61 3.56 5.85 -1.44%
P/EPS 23.15 30.21 49.77 18.04 22.39 24.18 33.87 -6.13%
EY 4.32 3.31 2.01 5.54 4.47 4.14 2.95 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.60 0.36 0.37 0.35 0.35 5.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 25/05/15 26/05/14 27/05/13 28/05/12 23/05/11 24/05/10 -
Price 0.395 0.475 0.49 0.52 0.25 0.23 0.20 -
P/RPS 5.17 8.82 9.46 6.32 4.61 3.72 5.57 -1.23%
P/EPS 22.31 32.25 52.45 36.08 22.39 25.27 32.26 -5.95%
EY 4.48 3.10 1.91 2.77 4.47 3.96 3.10 6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.64 0.72 0.37 0.37 0.33 5.68%

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