[GMUTUAL] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 16.17%
YoY- 156.07%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 91,205 78,525 72,614 79,071 53,426 51,567 52,345 9.69%
PBT 25,259 13,705 14,663 9,740 4,181 7,355 10,891 15.04%
Tax -5,167 -3,177 -4,817 -1,013 -773 -1,845 -4,407 2.68%
NP 20,092 10,528 9,846 8,727 3,408 5,510 6,484 20.73%
-
NP to SH 20,092 10,528 9,846 8,727 3,408 5,510 9,264 13.76%
-
Tax Rate 20.46% 23.18% 32.85% 10.40% 18.49% 25.08% 40.46% -
Total Cost 71,113 67,997 62,768 70,344 50,018 46,057 45,861 7.58%
-
Net Worth 243,823 228,801 222,417 213,079 208,528 197,866 196,335 3.67%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,759 1,875 3,759 3,749 1,895 3,759 - -
Div Payout % 18.71% 17.81% 38.18% 42.96% 55.63% 68.23% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 243,823 228,801 222,417 213,079 208,528 197,866 196,335 3.67%
NOSH 375,113 375,084 376,979 373,823 379,142 373,333 377,567 -0.10%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 22.03% 13.41% 13.56% 11.04% 6.38% 10.69% 12.39% -
ROE 8.24% 4.60% 4.43% 4.10% 1.63% 2.78% 4.72% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.31 20.94 19.26 21.15 14.09 13.81 13.86 9.81%
EPS 5.36 2.81 2.61 2.33 0.90 1.48 2.45 13.93%
DPS 1.00 0.50 1.00 1.00 0.50 1.00 0.00 -
NAPS 0.65 0.61 0.59 0.57 0.55 0.53 0.52 3.78%
Adjusted Per Share Value based on latest NOSH - 373,823
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.28 20.91 19.33 21.05 14.22 13.73 13.94 9.68%
EPS 5.35 2.80 2.62 2.32 0.91 1.47 2.47 13.74%
DPS 1.00 0.50 1.00 1.00 0.50 1.00 0.00 -
NAPS 0.6491 0.6092 0.5922 0.5673 0.5552 0.5268 0.5227 3.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.21 0.20 0.19 0.15 0.26 0.23 0.25 -
P/RPS 0.86 0.96 0.99 0.71 1.85 1.67 1.80 -11.57%
P/EPS 3.92 7.13 7.27 6.43 28.93 15.58 10.19 -14.71%
EY 25.51 14.03 13.75 15.56 3.46 6.42 9.81 17.25%
DY 4.76 2.50 5.26 6.67 1.92 4.35 0.00 -
P/NAPS 0.32 0.33 0.32 0.26 0.47 0.43 0.48 -6.53%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 11/11/11 29/11/10 24/11/09 24/11/08 26/11/07 29/11/06 28/11/05 -
Price 0.24 0.23 0.20 0.16 0.25 0.26 0.18 -
P/RPS 0.99 1.10 1.04 0.76 1.77 1.88 1.30 -4.43%
P/EPS 4.48 8.19 7.66 6.85 27.81 17.62 7.34 -7.89%
EY 22.32 12.20 13.06 14.59 3.60 5.68 13.63 8.56%
DY 4.17 2.17 5.00 6.25 2.00 3.85 0.00 -
P/NAPS 0.37 0.38 0.34 0.28 0.45 0.49 0.35 0.93%

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