[MANULFE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.86%
YoY- -48.17%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 567,628 547,132 638,528 630,264 542,930 530,180 573,006 -0.62%
PBT 81,150 67,672 61,056 58,820 80,226 89,140 114,345 -20.45%
Tax -24,780 -14,624 -14,053 -14,176 -19,184 -21,748 -29,324 -10.62%
NP 56,370 53,048 47,003 44,644 61,042 67,392 85,021 -23.98%
-
NP to SH 56,370 53,048 47,003 44,644 61,042 67,392 85,021 -23.98%
-
Tax Rate 30.54% 21.61% 23.02% 24.10% 23.91% 24.40% 25.65% -
Total Cost 511,258 494,084 591,525 585,620 481,888 462,788 487,985 3.15%
-
Net Worth 443,109 455,564 437,049 425,116 420,979 449,010 433,099 1.53%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 39,454 78,964 - - - - - -
Div Payout % 69.99% 148.85% - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 443,109 455,564 437,049 425,116 420,979 449,010 433,099 1.53%
NOSH 202,333 202,473 202,337 202,436 202,393 202,256 202,382 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.93% 9.70% 7.36% 7.08% 11.24% 12.71% 14.84% -
ROE 12.72% 11.64% 10.75% 10.50% 14.50% 15.01% 19.63% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 280.54 270.22 315.58 311.34 268.25 262.13 283.13 -0.61%
EPS 27.86 26.20 23.23 22.05 30.16 33.32 42.01 -23.97%
DPS 19.50 39.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.25 2.16 2.10 2.08 2.22 2.14 1.55%
Adjusted Per Share Value based on latest NOSH - 202,876
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 255.26 246.05 287.15 283.43 244.16 238.42 257.68 -0.62%
EPS 25.35 23.86 21.14 20.08 27.45 30.31 38.23 -23.97%
DPS 17.74 35.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9927 2.0487 1.9654 1.9117 1.8931 2.0192 1.9476 1.53%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.37 2.15 2.08 2.82 2.75 2.85 3.20 -
P/RPS 0.84 0.80 0.66 0.91 1.03 1.09 1.13 -17.95%
P/EPS 8.51 8.21 8.95 12.79 9.12 8.55 7.62 7.64%
EY 11.76 12.19 11.17 7.82 10.97 11.69 13.13 -7.08%
DY 8.23 18.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.96 0.96 1.34 1.32 1.28 1.50 -19.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 27/02/09 26/11/08 27/08/08 21/05/08 14/02/08 -
Price 2.10 2.40 2.00 2.06 3.10 3.38 2.94 -
P/RPS 0.75 0.89 0.63 0.66 1.16 1.29 1.04 -19.59%
P/EPS 7.54 9.16 8.61 9.34 10.28 10.14 7.00 5.08%
EY 13.27 10.92 11.62 10.71 9.73 9.86 14.29 -4.82%
DY 9.29 16.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 0.93 0.98 1.49 1.52 1.37 -21.12%

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