[MANULFE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 41.22%
YoY- -51.41%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 409,395 188,488 1,042,695 816,520 542,154 239,056 1,017,898 -45.60%
PBT 18,457 6,503 49,914 28,295 19,054 8,533 73,232 -60.20%
Tax -6,053 -2,121 -14,236 -8,958 -5,362 -2,650 -14,945 -45.34%
NP 12,404 4,382 35,678 19,337 13,692 5,883 58,287 -64.45%
-
NP to SH 12,386 4,376 35,644 19,250 13,631 5,828 58,242 -64.47%
-
Tax Rate 32.80% 32.62% 28.52% 31.66% 28.14% 31.06% 20.41% -
Total Cost 396,991 184,106 1,007,017 797,183 528,462 233,173 959,611 -44.56%
-
Net Worth 758,887 775,077 760,911 756,863 746,745 760,911 752,816 0.53%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 20,237 - - - - -
Div Payout % - - 56.78% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 758,887 775,077 760,911 756,863 746,745 760,911 752,816 0.53%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.03% 2.32% 3.42% 2.37% 2.53% 2.46% 5.73% -
ROE 1.63% 0.56% 4.68% 2.54% 1.83% 0.77% 7.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 202.30 93.14 515.24 403.48 267.90 118.13 502.99 -45.60%
EPS 6.12 2.16 17.61 9.51 6.74 2.88 28.78 -64.47%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.83 3.76 3.74 3.69 3.76 3.72 0.53%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 184.10 84.76 468.90 367.19 243.81 107.50 457.75 -45.60%
EPS 5.57 1.97 16.03 8.66 6.13 2.62 26.19 -64.47%
DPS 0.00 0.00 9.10 0.00 0.00 0.00 0.00 -
NAPS 3.4127 3.4855 3.4218 3.4036 3.3581 3.4218 3.3854 0.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.94 3.08 3.14 3.35 3.68 3.65 3.55 -
P/RPS 1.45 3.31 0.61 0.83 1.37 3.09 0.71 61.17%
P/EPS 48.04 142.44 17.83 35.22 54.63 126.74 12.33 148.22%
EY 2.08 0.70 5.61 2.84 1.83 0.79 8.11 -59.73%
DY 0.00 0.00 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.84 0.90 1.00 0.97 0.95 -12.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 24/02/15 27/11/14 19/08/14 21/05/14 27/02/14 -
Price 2.87 3.12 3.30 3.40 3.50 3.80 3.66 -
P/RPS 1.42 3.35 0.64 0.84 1.31 3.22 0.73 56.01%
P/EPS 46.89 144.29 18.74 35.74 51.96 131.95 12.72 139.20%
EY 2.13 0.69 5.34 2.80 1.92 0.76 7.86 -58.22%
DY 0.00 0.00 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.88 0.91 0.95 1.01 0.98 -14.88%

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