[MANULFE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.62%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 361,337 179,792 687,326 506,806 297,641 139,339 612,143 -29.65%
PBT 29,887 18,171 49,733 58,525 37,981 16,480 82,188 -49.08%
Tax -2,966 -1,009 -8,827 -11,268 -7,417 -3,284 -17,834 -69.79%
NP 26,921 17,162 40,906 47,257 30,564 13,196 64,354 -44.09%
-
NP to SH 26,921 17,162 40,906 47,257 30,564 13,196 64,354 -44.09%
-
Tax Rate 9.92% 5.55% 17.75% 19.25% 19.53% 19.93% 21.70% -
Total Cost 334,416 162,630 646,420 459,549 267,077 126,143 547,789 -28.05%
-
Net Worth 710,318 726,508 704,226 556,471 404,773 404,508 536,283 20.62%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 27,319 - - - - -
Div Payout % - - 66.79% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 710,318 726,508 704,226 556,471 404,773 404,508 536,283 20.62%
NOSH 202,370 202,370 202,364 202,353 202,386 202,254 202,371 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.45% 9.55% 5.95% 9.32% 10.27% 9.47% 10.51% -
ROE 3.79% 2.36% 5.81% 8.49% 7.55% 3.26% 12.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 178.55 88.84 339.65 250.46 147.07 68.89 302.49 -29.65%
EPS 13.30 8.48 20.21 23.35 15.10 6.52 31.80 -44.10%
DPS 0.00 0.00 13.50 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.59 3.48 2.75 2.00 2.00 2.65 20.62%
Adjusted Per Share Value based on latest NOSH - 202,280
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 160.81 80.02 305.90 225.56 132.47 62.01 272.44 -29.65%
EPS 11.98 7.64 18.21 21.03 13.60 5.87 28.64 -44.09%
DPS 0.00 0.00 12.16 0.00 0.00 0.00 0.00 -
NAPS 3.1613 3.2334 3.1342 2.4766 1.8015 1.8003 2.3868 20.62%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.28 3.16 3.16 2.81 3.02 3.12 3.10 -
P/RPS 1.84 3.56 0.93 1.12 2.05 4.53 1.02 48.24%
P/EPS 24.66 37.26 15.63 12.03 20.00 47.82 9.75 85.73%
EY 4.06 2.68 6.40 8.31 5.00 2.09 10.26 -46.13%
DY 0.00 0.00 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.91 1.02 1.51 1.56 1.17 -14.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 21/02/12 24/11/11 16/08/11 18/05/11 23/02/11 -
Price 3.20 3.16 3.16 3.16 2.94 3.15 3.10 -
P/RPS 1.79 3.56 0.93 1.26 2.00 4.57 1.02 45.54%
P/EPS 24.05 37.26 15.63 13.53 19.47 48.28 9.75 82.66%
EY 4.16 2.68 6.40 7.39 5.14 2.07 10.26 -45.24%
DY 0.00 0.00 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.88 0.91 1.15 1.47 1.58 1.17 -15.43%

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