[MANULFE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -66.97%
YoY- -76.44%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,017,898 916,689 791,718 636,508 769,518 739,913 722,674 25.57%
PBT 73,232 65,146 51,960 23,916 56,802 64,070 59,774 14.45%
Tax -14,945 -12,302 -14,668 -7,744 -7,847 -10,021 -5,932 84.84%
NP 58,287 52,844 37,292 16,172 48,955 54,049 53,842 5.41%
-
NP to SH 58,242 52,828 37,272 16,172 48,955 54,049 53,842 5.36%
-
Tax Rate 20.41% 18.88% 28.23% 32.38% 13.81% 15.64% 9.92% -
Total Cost 959,611 863,845 754,426 620,336 720,563 685,864 668,832 27.12%
-
Net Worth 752,816 742,697 728,531 742,697 738,650 728,531 710,318 3.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 752,816 742,697 728,531 742,697 738,650 728,531 710,318 3.93%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.73% 5.76% 4.71% 2.54% 6.36% 7.30% 7.45% -
ROE 7.74% 7.11% 5.12% 2.18% 6.63% 7.42% 7.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 502.99 452.98 391.22 314.53 380.25 365.62 357.11 25.57%
EPS 28.78 26.11 18.42 8.00 24.19 26.71 26.60 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.67 3.60 3.67 3.65 3.60 3.51 3.93%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 453.02 407.98 352.36 283.28 342.48 329.30 321.63 25.57%
EPS 25.92 23.51 16.59 7.20 21.79 24.05 23.96 5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3504 3.3054 3.2424 3.3054 3.2874 3.2424 3.1613 3.93%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.55 3.35 3.40 3.32 3.35 3.40 3.28 -
P/RPS 0.71 0.74 0.87 1.06 0.88 0.93 0.92 -15.82%
P/EPS 12.33 12.83 18.46 41.55 13.85 12.73 12.33 0.00%
EY 8.11 7.79 5.42 2.41 7.22 7.86 8.11 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.94 0.90 0.92 0.94 0.93 1.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 13/08/13 16/05/13 25/02/13 20/11/12 14/08/12 -
Price 3.66 3.40 3.50 3.50 3.30 3.43 3.20 -
P/RPS 0.73 0.75 0.89 1.11 0.87 0.94 0.90 -12.99%
P/EPS 12.72 13.02 19.00 43.80 13.64 12.84 12.03 3.77%
EY 7.86 7.68 5.26 2.28 7.33 7.79 8.31 -3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.97 0.95 0.90 0.95 0.91 5.05%

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