[GMUTUAL] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.28%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 104,769 91,205 78,525 72,614 79,071 53,426 51,567 12.52%
PBT 28,994 25,259 13,705 14,663 9,740 4,181 7,355 25.65%
Tax -7,193 -5,167 -3,177 -4,817 -1,013 -773 -1,845 25.42%
NP 21,801 20,092 10,528 9,846 8,727 3,408 5,510 25.73%
-
NP to SH 21,801 20,092 10,528 9,846 8,727 3,408 5,510 25.73%
-
Tax Rate 24.81% 20.46% 23.18% 32.85% 10.40% 18.49% 25.08% -
Total Cost 82,968 71,113 67,997 62,768 70,344 50,018 46,057 10.29%
-
Net Worth 262,925 243,823 228,801 222,417 213,079 208,528 197,866 4.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,634 3,759 1,875 3,759 3,749 1,895 3,759 6.97%
Div Payout % 25.84% 18.71% 17.81% 38.18% 42.96% 55.63% 68.23% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 262,925 243,823 228,801 222,417 213,079 208,528 197,866 4.84%
NOSH 375,607 375,113 375,084 376,979 373,823 379,142 373,333 0.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.81% 22.03% 13.41% 13.56% 11.04% 6.38% 10.69% -
ROE 8.29% 8.24% 4.60% 4.43% 4.10% 1.63% 2.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.89 24.31 20.94 19.26 21.15 14.09 13.81 12.41%
EPS 5.80 5.36 2.81 2.61 2.33 0.90 1.48 25.53%
DPS 1.50 1.00 0.50 1.00 1.00 0.50 1.00 6.98%
NAPS 0.70 0.65 0.61 0.59 0.57 0.55 0.53 4.74%
Adjusted Per Share Value based on latest NOSH - 376,979
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.89 24.28 20.91 19.33 21.05 14.22 13.73 12.52%
EPS 5.80 5.35 2.80 2.62 2.32 0.91 1.47 25.67%
DPS 1.50 1.00 0.50 1.00 1.00 0.50 1.00 6.98%
NAPS 0.70 0.6491 0.6092 0.5922 0.5673 0.5552 0.5268 4.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.21 0.20 0.19 0.15 0.26 0.23 -
P/RPS 0.82 0.86 0.96 0.99 0.71 1.85 1.67 -11.16%
P/EPS 3.96 3.92 7.13 7.27 6.43 28.93 15.58 -20.39%
EY 25.24 25.51 14.03 13.75 15.56 3.46 6.42 25.60%
DY 6.52 4.76 2.50 5.26 6.67 1.92 4.35 6.97%
P/NAPS 0.33 0.32 0.33 0.32 0.26 0.47 0.43 -4.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 11/11/11 29/11/10 24/11/09 24/11/08 26/11/07 29/11/06 -
Price 0.25 0.24 0.23 0.20 0.16 0.25 0.26 -
P/RPS 0.90 0.99 1.10 1.04 0.76 1.77 1.88 -11.54%
P/EPS 4.31 4.48 8.19 7.66 6.85 27.81 17.62 -20.90%
EY 23.22 22.32 12.20 13.06 14.59 3.60 5.68 26.42%
DY 6.00 4.17 2.17 5.00 6.25 2.00 3.85 7.66%
P/NAPS 0.36 0.37 0.38 0.34 0.28 0.45 0.49 -5.00%

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