[MANULFE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
02-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 38.47%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 432,723 278,897 131,359 590,970 429,247 283,814 136,783 115.35%
PBT 57,539 41,230 20,677 93,151 64,281 40,575 16,918 125.98%
Tax -11,877 -8,459 -4,017 -34,003 -21,567 -12,390 -3,656 119.19%
NP 45,662 32,771 16,660 59,148 42,714 28,185 13,262 127.84%
-
NP to SH 45,662 32,771 16,660 59,148 42,714 28,185 13,262 127.84%
-
Tax Rate 20.64% 20.52% 19.43% 36.50% 33.55% 30.54% 21.61% -
Total Cost 387,061 246,126 114,699 531,822 386,533 255,629 123,521 113.98%
-
Net Worth 518,150 499,965 506,075 487,672 469,429 443,109 455,564 8.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 45,529 19,728 19,727 19,741 -
Div Payout % - - - 76.98% 46.19% 69.99% 148.85% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 518,150 499,965 506,075 487,672 469,429 443,109 455,564 8.95%
NOSH 202,402 202,415 202,430 202,353 202,340 202,333 202,473 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.55% 11.75% 12.68% 10.01% 9.95% 9.93% 9.70% -
ROE 8.81% 6.55% 3.29% 12.13% 9.10% 6.36% 2.91% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 213.79 137.78 64.89 292.05 212.14 140.27 67.56 115.39%
EPS 22.56 16.19 8.23 29.23 21.11 13.93 6.55 127.89%
DPS 0.00 0.00 0.00 22.50 9.75 9.75 9.75 -
NAPS 2.56 2.47 2.50 2.41 2.32 2.19 2.25 8.97%
Adjusted Per Share Value based on latest NOSH - 202,389
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 194.60 125.42 59.07 265.76 193.03 127.63 61.51 115.35%
EPS 20.53 14.74 7.49 26.60 19.21 12.67 5.96 127.91%
DPS 0.00 0.00 0.00 20.47 8.87 8.87 8.88 -
NAPS 2.3301 2.2483 2.2758 2.1931 2.111 1.9927 2.0487 8.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.80 2.58 2.89 3.30 2.20 2.37 2.15 -
P/RPS 1.31 1.87 4.45 1.13 1.04 1.69 3.18 -44.60%
P/EPS 12.41 15.94 35.12 11.29 10.42 17.01 32.82 -47.67%
EY 8.06 6.28 2.85 8.86 9.60 5.88 3.05 91.02%
DY 0.00 0.00 0.00 6.82 4.43 4.11 4.53 -
P/NAPS 1.09 1.04 1.16 1.37 0.95 1.08 0.96 8.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 25/08/10 25/05/10 02/03/10 13/11/09 24/08/09 25/05/09 -
Price 3.18 2.80 2.55 2.71 2.47 2.10 2.40 -
P/RPS 1.49 2.03 3.93 0.93 1.16 1.50 3.55 -43.91%
P/EPS 14.10 17.29 30.98 9.27 11.70 15.08 36.64 -47.06%
EY 7.09 5.78 3.23 10.79 8.55 6.63 2.73 88.82%
DY 0.00 0.00 0.00 8.30 3.95 4.64 4.06 -
P/NAPS 1.24 1.13 1.02 1.12 1.06 0.96 1.07 10.31%

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