[GMUTUAL] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 9.57%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 122,007 114,700 93,256 81,505 81,674 75,390 69,937 9.71%
PBT 33,356 31,563 28,123 16,798 15,485 11,741 7,065 29.50%
Tax -8,437 -8,075 -5,942 -4,199 -4,373 -3,286 182 -
NP 24,919 23,488 22,181 12,599 11,112 8,455 7,247 22.84%
-
NP to SH 24,919 23,488 22,181 12,599 11,112 8,455 7,247 22.84%
-
Tax Rate 25.29% 25.58% 21.13% 25.00% 28.24% 27.99% -2.58% -
Total Cost 97,088 91,212 71,075 68,906 70,562 66,935 62,690 7.55%
-
Net Worth 289,218 270,437 251,657 232,738 224,129 216,377 209,999 5.47%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 7,512 5,634 3,753 3,759 1,884 3,750 3,768 12.18%
Div Payout % 30.15% 23.99% 16.92% 29.84% 16.96% 44.36% 52.00% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 289,218 270,437 251,657 232,738 224,129 216,377 209,999 5.47%
NOSH 375,607 375,607 375,607 375,384 373,548 373,064 374,999 0.02%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 20.42% 20.48% 23.79% 15.46% 13.61% 11.22% 10.36% -
ROE 8.62% 8.69% 8.81% 5.41% 4.96% 3.91% 3.45% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 32.48 30.54 24.83 21.71 21.86 20.21 18.65 9.68%
EPS 6.63 6.25 5.91 3.36 2.97 2.27 1.93 22.82%
DPS 2.00 1.50 1.00 1.00 0.50 1.00 1.00 12.24%
NAPS 0.77 0.72 0.67 0.62 0.60 0.58 0.56 5.44%
Adjusted Per Share Value based on latest NOSH - 375,384
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 32.48 30.54 24.83 21.70 21.74 20.07 18.62 9.71%
EPS 6.63 6.25 5.91 3.35 2.96 2.25 1.93 22.82%
DPS 2.00 1.50 1.00 1.00 0.50 1.00 1.00 12.24%
NAPS 0.77 0.72 0.67 0.6196 0.5967 0.5761 0.5591 5.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.465 0.26 0.25 0.22 0.21 0.13 0.20 -
P/RPS 1.43 0.85 1.01 1.01 0.96 0.64 1.07 4.95%
P/EPS 7.01 4.16 4.23 6.55 7.06 5.74 10.35 -6.28%
EY 14.27 24.05 23.62 15.26 14.17 17.43 9.66 6.71%
DY 4.30 5.77 4.00 4.55 2.38 7.69 5.00 -2.48%
P/NAPS 0.60 0.36 0.37 0.35 0.35 0.22 0.36 8.88%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 28/05/12 23/05/11 24/05/10 25/05/09 27/05/08 -
Price 0.49 0.52 0.25 0.23 0.20 0.17 0.19 -
P/RPS 1.51 1.70 1.01 1.06 0.91 0.84 1.02 6.75%
P/EPS 7.39 8.32 4.23 6.85 6.72 7.50 9.83 -4.64%
EY 13.54 12.03 23.62 14.59 14.87 13.33 10.17 4.88%
DY 4.08 2.88 4.00 4.35 2.50 5.88 5.26 -4.14%
P/NAPS 0.64 0.72 0.37 0.37 0.33 0.29 0.34 11.11%

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