[MANULFE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.58%
YoY- -14.22%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 395,859 159,127 769,518 554,935 361,337 179,792 687,326 -30.80%
PBT 25,980 5,979 56,802 48,053 29,887 18,171 49,733 -35.16%
Tax -7,334 -1,936 -7,847 -7,516 -2,966 -1,009 -8,827 -11.63%
NP 18,646 4,043 48,955 40,537 26,921 17,162 40,906 -40.79%
-
NP to SH 18,636 4,043 48,955 40,537 26,921 17,162 40,906 -40.82%
-
Tax Rate 28.23% 32.38% 13.81% 15.64% 9.92% 5.55% 17.75% -
Total Cost 377,213 155,084 720,563 514,398 334,416 162,630 646,420 -30.19%
-
Net Worth 728,531 742,697 738,650 728,531 710,318 726,508 704,226 2.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 27,319 -
Div Payout % - - - - - - 66.79% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 728,531 742,697 738,650 728,531 710,318 726,508 704,226 2.28%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,364 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.71% 2.54% 6.36% 7.30% 7.45% 9.55% 5.95% -
ROE 2.56% 0.54% 6.63% 5.56% 3.79% 2.36% 5.81% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 195.61 78.63 380.25 274.22 178.55 88.84 339.65 -30.80%
EPS 9.21 2.00 24.19 20.03 13.30 8.48 20.21 -40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.50 -
NAPS 3.60 3.67 3.65 3.60 3.51 3.59 3.48 2.28%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 176.18 70.82 342.48 246.98 160.81 80.02 305.90 -30.80%
EPS 8.29 1.80 21.79 18.04 11.98 7.64 18.21 -40.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.16 -
NAPS 3.2424 3.3054 3.2874 3.2424 3.1613 3.2334 3.1342 2.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.40 3.32 3.35 3.40 3.28 3.16 3.16 -
P/RPS 1.74 4.22 0.88 1.24 1.84 3.56 0.93 51.89%
P/EPS 36.92 166.18 13.85 16.97 24.66 37.26 15.63 77.45%
EY 2.71 0.60 7.22 5.89 4.06 2.68 6.40 -43.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.27 -
P/NAPS 0.94 0.90 0.92 0.94 0.93 0.88 0.91 2.18%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 13/08/13 16/05/13 25/02/13 20/11/12 14/08/12 16/05/12 21/02/12 -
Price 3.50 3.50 3.30 3.43 3.20 3.16 3.16 -
P/RPS 1.79 4.45 0.87 1.25 1.79 3.56 0.93 54.79%
P/EPS 38.01 175.19 13.64 17.12 24.05 37.26 15.63 80.93%
EY 2.63 0.57 7.33 5.84 4.16 2.68 6.40 -44.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.27 -
P/NAPS 0.97 0.95 0.90 0.95 0.91 0.88 0.91 4.35%

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