[GMUTUAL] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.4%
YoY- 36.09%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 123,093 100,359 82,421 82,708 75,680 75,549 44,434 18.49%
PBT 32,536 31,556 18,357 16,784 11,945 8,144 3,551 44.60%
Tax -8,300 -6,954 -4,342 -4,850 -3,176 -632 -686 51.45%
NP 24,236 24,602 14,015 11,934 8,769 7,512 2,865 42.69%
-
NP to SH 24,236 24,602 14,015 11,934 8,769 7,512 2,865 42.69%
-
Tax Rate 25.51% 22.04% 23.65% 28.90% 26.59% 7.76% 19.32% -
Total Cost 98,857 75,757 68,406 70,774 66,911 68,037 41,569 15.51%
-
Net Worth 277,949 259,169 236,424 226,028 219,312 210,139 202,254 5.43%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,634 7,509 3,759 1,884 1,874 5,644 - -
Div Payout % 23.25% 30.52% 26.82% 15.79% 21.37% 75.14% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 277,949 259,169 236,424 226,028 219,312 210,139 202,254 5.43%
NOSH 375,607 375,607 375,277 376,714 378,125 375,249 374,545 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.69% 24.51% 17.00% 14.43% 11.59% 9.94% 6.45% -
ROE 8.72% 9.49% 5.93% 5.28% 4.00% 3.57% 1.42% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.77 26.72 21.96 21.96 20.01 20.13 11.86 18.43%
EPS 6.45 6.55 3.73 3.17 2.32 2.00 0.76 42.77%
DPS 1.50 2.00 1.00 0.50 0.50 1.50 0.00 -
NAPS 0.74 0.69 0.63 0.60 0.58 0.56 0.54 5.38%
Adjusted Per Share Value based on latest NOSH - 376,714
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.77 26.72 21.94 22.02 20.15 20.11 11.83 18.48%
EPS 6.45 6.55 3.73 3.18 2.33 2.00 0.76 42.77%
DPS 1.50 2.00 1.00 0.50 0.50 1.50 0.00 -
NAPS 0.74 0.69 0.6294 0.6018 0.5839 0.5595 0.5385 5.43%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.41 0.25 0.23 0.22 0.17 0.17 0.31 -
P/RPS 1.25 0.94 1.05 1.00 0.85 0.84 2.61 -11.53%
P/EPS 6.35 3.82 6.16 6.94 7.33 8.49 40.53 -26.55%
EY 15.74 26.20 16.24 14.40 13.64 11.78 2.47 36.12%
DY 3.66 8.00 4.35 2.27 2.94 8.82 0.00 -
P/NAPS 0.55 0.36 0.37 0.37 0.29 0.30 0.57 -0.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 22/08/11 23/08/10 18/08/09 25/08/08 29/08/07 -
Price 0.43 0.25 0.21 0.22 0.19 0.17 0.28 -
P/RPS 1.31 0.94 0.96 1.00 0.95 0.84 2.36 -9.33%
P/EPS 6.66 3.82 5.62 6.94 8.19 8.49 36.60 -24.70%
EY 15.01 26.20 17.78 14.40 12.21 11.78 2.73 32.81%
DY 3.49 8.00 4.76 2.27 2.63 8.82 0.00 -
P/NAPS 0.58 0.36 0.33 0.37 0.33 0.30 0.52 1.83%

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