[MANULFE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 51.55%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 278,897 131,359 590,970 429,247 283,814 136,783 638,528 -42.51%
PBT 41,230 20,677 93,151 64,281 40,575 16,918 61,056 -23.08%
Tax -8,459 -4,017 -34,003 -21,567 -12,390 -3,656 -14,053 -28.77%
NP 32,771 16,660 59,148 42,714 28,185 13,262 47,003 -21.42%
-
NP to SH 32,771 16,660 59,148 42,714 28,185 13,262 47,003 -21.42%
-
Tax Rate 20.52% 19.43% 36.50% 33.55% 30.54% 21.61% 23.02% -
Total Cost 246,126 114,699 531,822 386,533 255,629 123,521 591,525 -44.35%
-
Net Worth 499,965 506,075 487,672 469,429 443,109 455,564 437,049 9.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 45,529 19,728 19,727 19,741 - -
Div Payout % - - 76.98% 46.19% 69.99% 148.85% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 499,965 506,075 487,672 469,429 443,109 455,564 437,049 9.40%
NOSH 202,415 202,430 202,353 202,340 202,333 202,473 202,337 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.75% 12.68% 10.01% 9.95% 9.93% 9.70% 7.36% -
ROE 6.55% 3.29% 12.13% 9.10% 6.36% 2.91% 10.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 137.78 64.89 292.05 212.14 140.27 67.56 315.58 -42.53%
EPS 16.19 8.23 29.23 21.11 13.93 6.55 23.23 -21.44%
DPS 0.00 0.00 22.50 9.75 9.75 9.75 0.00 -
NAPS 2.47 2.50 2.41 2.32 2.19 2.25 2.16 9.37%
Adjusted Per Share Value based on latest NOSH - 202,353
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 127.08 59.85 269.27 195.59 129.32 62.32 290.94 -42.51%
EPS 14.93 7.59 26.95 19.46 12.84 6.04 21.42 -21.43%
DPS 0.00 0.00 20.75 8.99 8.99 9.00 0.00 -
NAPS 2.2781 2.3059 2.2221 2.1389 2.019 2.0758 1.9914 9.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.58 2.89 3.30 2.20 2.37 2.15 2.08 -
P/RPS 1.87 4.45 1.13 1.04 1.69 3.18 0.66 100.61%
P/EPS 15.94 35.12 11.29 10.42 17.01 32.82 8.95 47.08%
EY 6.28 2.85 8.86 9.60 5.88 3.05 11.17 -31.95%
DY 0.00 0.00 6.82 4.43 4.11 4.53 0.00 -
P/NAPS 1.04 1.16 1.37 0.95 1.08 0.96 0.96 5.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 02/03/10 13/11/09 24/08/09 25/05/09 27/02/09 -
Price 2.80 2.55 2.71 2.47 2.10 2.40 2.00 -
P/RPS 2.03 3.93 0.93 1.16 1.50 3.55 0.63 118.62%
P/EPS 17.29 30.98 9.27 11.70 15.08 36.64 8.61 59.37%
EY 5.78 3.23 10.79 8.55 6.63 2.73 11.62 -37.30%
DY 0.00 0.00 8.30 3.95 4.64 4.06 0.00 -
P/NAPS 1.13 1.02 1.12 1.06 0.96 1.07 0.93 13.90%

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