[MANULFE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.28%
YoY- -44.72%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 572,329 567,628 547,132 638,528 630,264 542,930 530,180 5.22%
PBT 85,708 81,150 67,672 61,056 58,820 80,226 89,140 -2.58%
Tax -28,756 -24,780 -14,624 -14,053 -14,176 -19,184 -21,748 20.44%
NP 56,952 56,370 53,048 47,003 44,644 61,042 67,392 -10.60%
-
NP to SH 56,952 56,370 53,048 47,003 44,644 61,042 67,392 -10.60%
-
Tax Rate 33.55% 30.54% 21.61% 23.02% 24.10% 23.91% 24.40% -
Total Cost 515,377 511,258 494,084 591,525 585,620 481,888 462,788 7.43%
-
Net Worth 469,429 443,109 455,564 437,049 425,116 420,979 449,010 3.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 26,304 39,454 78,964 - - - - -
Div Payout % 46.19% 69.99% 148.85% - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 469,429 443,109 455,564 437,049 425,116 420,979 449,010 3.00%
NOSH 202,340 202,333 202,473 202,337 202,436 202,393 202,256 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.95% 9.93% 9.70% 7.36% 7.08% 11.24% 12.71% -
ROE 12.13% 12.72% 11.64% 10.75% 10.50% 14.50% 15.01% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 282.86 280.54 270.22 315.58 311.34 268.25 262.13 5.20%
EPS 28.15 27.86 26.20 23.23 22.05 30.16 33.32 -10.62%
DPS 13.00 19.50 39.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.19 2.25 2.16 2.10 2.08 2.22 2.97%
Adjusted Per Share Value based on latest NOSH - 202,395
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 254.72 252.63 243.50 284.18 280.50 241.63 235.96 5.22%
EPS 25.35 25.09 23.61 20.92 19.87 27.17 29.99 -10.59%
DPS 11.71 17.56 35.14 0.00 0.00 0.00 0.00 -
NAPS 2.0892 1.9721 2.0275 1.9451 1.892 1.8736 1.9983 3.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.20 2.37 2.15 2.08 2.82 2.75 2.85 -
P/RPS 0.78 0.84 0.80 0.66 0.91 1.03 1.09 -19.97%
P/EPS 7.82 8.51 8.21 8.95 12.79 9.12 8.55 -5.77%
EY 12.79 11.76 12.19 11.17 7.82 10.97 11.69 6.17%
DY 5.91 8.23 18.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 0.96 0.96 1.34 1.32 1.28 -18.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 24/08/09 25/05/09 27/02/09 26/11/08 27/08/08 21/05/08 -
Price 2.47 2.10 2.40 2.00 2.06 3.10 3.38 -
P/RPS 0.87 0.75 0.89 0.63 0.66 1.16 1.29 -23.07%
P/EPS 8.78 7.54 9.16 8.61 9.34 10.28 10.14 -9.14%
EY 11.40 13.27 10.92 11.62 10.71 9.73 9.86 10.14%
DY 5.26 9.29 16.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.07 0.93 0.98 1.49 1.52 -21.34%

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