[GMUTUAL] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 28.42%
YoY- -19.18%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Revenue 75,680 75,549 44,434 53,431 53,351 39,816 34,944 14.37%
PBT 11,945 8,144 3,551 8,058 8,652 -1,051 -1,157 -
Tax -3,176 -632 -686 -1,935 -3,856 0 0 -
NP 8,769 7,512 2,865 6,123 4,796 -1,051 -1,157 -
-
NP to SH 8,769 7,512 2,865 6,123 7,576 -1,051 -1,157 -
-
Tax Rate 26.59% 7.76% 19.32% 24.01% 44.57% - - -
Total Cost 66,911 68,037 41,569 47,308 48,555 40,867 36,101 11.32%
-
Net Worth 219,312 210,139 202,254 199,262 191,446 2,314 4,461 96.79%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Div 1,874 5,644 - 3,759 - - - -
Div Payout % 21.37% 75.14% - 61.40% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Net Worth 219,312 210,139 202,254 199,262 191,446 2,314 4,461 96.79%
NOSH 378,125 375,249 374,545 375,967 375,384 13,953 14,017 77.30%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
NP Margin 11.59% 9.94% 6.45% 11.46% 8.99% -2.64% -3.31% -
ROE 4.00% 3.57% 1.42% 3.07% 3.96% -45.40% -25.93% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
RPS 20.01 20.13 11.86 14.21 14.21 285.35 249.30 -35.49%
EPS 2.32 2.00 0.76 1.63 2.02 -7.53 -8.25 -
DPS 0.50 1.50 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.54 0.53 0.51 0.1659 0.3183 10.99%
Adjusted Per Share Value based on latest NOSH - 375,967
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
RPS 20.15 20.11 11.83 14.23 14.20 10.60 9.30 14.38%
EPS 2.33 2.00 0.76 1.63 2.02 -0.28 -0.31 -
DPS 0.50 1.50 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.5839 0.5595 0.5385 0.5305 0.5097 0.0062 0.0119 96.73%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/09/03 -
Price 0.17 0.17 0.31 0.25 0.30 0.57 0.75 -
P/RPS 0.85 0.84 2.61 1.76 2.11 0.20 0.30 19.84%
P/EPS 7.33 8.49 40.53 15.35 14.86 -7.57 -9.09 -
EY 13.64 11.78 2.47 6.51 6.73 -13.21 -11.01 -
DY 2.94 8.82 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.57 0.47 0.59 3.44 2.36 -30.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/09/03 CAGR
Date 18/08/09 25/08/08 29/08/07 28/08/06 30/08/05 30/08/04 20/11/03 -
Price 0.19 0.17 0.28 0.25 0.26 0.57 0.69 -
P/RPS 0.95 0.84 2.36 1.76 1.83 0.20 0.28 23.65%
P/EPS 8.19 8.49 36.60 15.35 12.88 -7.57 -8.36 -
EY 12.21 11.78 2.73 6.51 7.76 -13.21 -11.96 -
DY 2.63 8.82 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.52 0.47 0.51 3.44 2.17 -27.91%

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