[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	590,970	429,247	283,814	136,783	638,528	472,698	271,465	67.73%
YoY %	37.68%	51.24%	107.49%	-78.58%	35.08%	74.13%	-	-
Horiz. %	217.70%	158.12%	104.55%	50.39%	235.22%	174.13%	100.00%	-
PBT	93,151	64,281	40,575	16,918	61,056	44,115	40,113	75.09%
YoY %	44.91%	58.43%	139.83%	-72.29%	38.40%	9.98%	-	-
Horiz. %	232.22%	160.25%	101.15%	42.18%	152.21%	109.98%	100.00%	-
Tax	-34,003	-21,567	-12,390	-3,656	-14,053	-10,632	-9,592	131.95%
YoY %	-57.66%	-74.07%	-238.89%	73.98%	-32.18%	-10.84%	-	-
Horiz. %	354.49%	224.84%	129.17%	38.12%	146.51%	110.84%	100.00%	-
NP	59,148	42,714	28,185	13,262	47,003	33,483	30,521	55.25%
YoY %	38.47%	51.55%	112.52%	-71.78%	40.38%	9.70%	-	-
Horiz. %	193.79%	139.95%	92.35%	43.45%	154.00%	109.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,148	42,714	28,185	13,262	47,003	33,483	30,521	55.25%
YoY %	38.47%	51.55%	112.52%	-71.78%	40.38%	9.70%	-	-
Horiz. %	193.79%	139.95%	92.35%	43.45%	154.00%	109.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.50%	33.55%	30.54%	21.61%	23.02%	24.10%	23.91%	-
YoY %	8.79%	9.86%	41.32%	-6.13%	-4.48%	0.79%	-	-
Horiz. %	152.66%	140.32%	127.73%	90.38%	96.28%	100.79%	100.00%	-
Total Cost	531,822	386,533	255,629	123,521	591,525	439,215	240,944	69.28%
YoY %	37.59%	51.21%	106.95%	-79.12%	34.68%	82.29%	-	-
Horiz. %	220.72%	160.42%	106.09%	51.27%	245.50%	182.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	487,672	469,429	443,109	455,564	437,049	425,116	420,979	10.27%
YoY %	3.89%	5.94%	-2.73%	4.24%	2.81%	0.98%	-	-
Horiz. %	115.84%	111.51%	105.26%	108.22%	103.82%	100.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	45,529	19,728	19,727	19,741	-	-	-	-
YoY %	130.78%	0.01%	-0.07%	0.00%	-	-	-	-
Horiz. %	230.63%	99.93%	99.93%	100.00%	-	-	-	-
Div Payout %	76.98%	46.19%	69.99%	148.85%	-	-	-	-
YoY %	66.66%	-34.00%	-52.98%	0.00%	-	-	-	-
Horiz. %	51.72%	31.03%	47.02%	100.00%	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	487,672	469,429	443,109	455,564	437,049	425,116	420,979	10.27%
YoY %	3.89%	5.94%	-2.73%	4.24%	2.81%	0.98%	-	-
Horiz. %	115.84%	111.51%	105.26%	108.22%	103.82%	100.98%	100.00%	-
NOSH	202,353	202,340	202,333	202,473	202,337	202,436	202,393	-0.01%
YoY %	0.01%	0.00%	-0.07%	0.07%	-0.05%	0.02%	-	-
Horiz. %	99.98%	99.97%	99.97%	100.04%	99.97%	100.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	10.01%	9.95%	9.93%	9.70%	7.36%	7.08%	11.24%	-
YoY %	0.60%	0.20%	2.37%	31.79%	3.95%	-37.01%	-	-
Horiz. %	89.06%	88.52%	88.35%	86.30%	65.48%	62.99%	100.00%	-
ROE	12.13%	9.10%	6.36%	2.91%	10.75%	7.88%	7.25%	-
YoY %	33.30%	43.08%	118.56%	-72.93%	36.42%	8.69%	-	-
Horiz. %	167.31%	125.52%	87.72%	40.14%	148.28%	108.69%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	292.05	212.14	140.27	67.56	315.58	233.50	134.13	67.75%
YoY %	37.67%	51.24%	107.62%	-78.59%	35.15%	74.08%	-	-
Horiz. %	217.74%	158.16%	104.58%	50.37%	235.28%	174.08%	100.00%	-
EPS	29.23	21.11	13.93	6.55	23.23	16.54	15.08	55.27%
YoY %	38.47%	51.54%	112.67%	-71.80%	40.45%	9.68%	-	-
Horiz. %	193.83%	139.99%	92.37%	43.44%	154.05%	109.68%	100.00%	-
DPS	22.50	9.75	9.75	9.75	0.00	0.00	0.00	-
YoY %	130.77%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	230.77%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	2.41	2.32	2.19	2.25	2.16	2.10	2.08	10.28%
YoY %	3.88%	5.94%	-2.67%	4.17%	2.86%	0.96%	-	-
Horiz. %	115.87%	111.54%	105.29%	108.17%	103.85%	100.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 202,473
RPS	269.27	195.59	129.32	62.32	290.94	215.38	123.69	67.73%
YoY %	37.67%	51.24%	107.51%	-78.58%	35.08%	74.13%	-	-
Horiz. %	217.70%	158.13%	104.55%	50.38%	235.22%	174.13%	100.00%	-
EPS	26.95	19.46	12.84	6.04	21.42	15.26	13.91	55.22%
YoY %	38.49%	51.56%	112.58%	-71.80%	40.37%	9.71%	-	-
Horiz. %	193.75%	139.90%	92.31%	43.42%	153.99%	109.71%	100.00%	-
DPS	20.75	8.99	8.99	9.00	0.00	0.00	0.00	-
YoY %	130.81%	0.00%	-0.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	230.56%	99.89%	99.89%	100.00%	-	-	-	-
NAPS	2.2221	2.1389	2.019	2.0758	1.9914	1.937	1.9182	10.27%
YoY %	3.89%	5.94%	-2.74%	4.24%	2.81%	0.98%	-	-
Horiz. %	115.84%	111.51%	105.25%	108.22%	103.82%	100.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.30	2.20	2.37	2.15	2.08	2.82	2.75	-
P/RPS	1.13	1.04	1.69	3.18	0.66	1.21	2.05	-32.69%
YoY %	8.65%	-38.46%	-46.86%	381.82%	-45.45%	-40.98%	-	-
Horiz. %	55.12%	50.73%	82.44%	155.12%	32.20%	59.02%	100.00%	-
P/EPS	11.29	10.42	17.01	32.82	8.95	17.05	18.24	-27.30%
YoY %	8.35%	-38.74%	-48.17%	266.70%	-47.51%	-6.52%	-	-
Horiz. %	61.90%	57.13%	93.26%	179.93%	49.07%	93.48%	100.00%	-
EY	8.86	9.60	5.88	3.05	11.17	5.87	5.48	37.63%
YoY %	-7.71%	63.27%	92.79%	-72.69%	90.29%	7.12%	-	-
Horiz. %	161.68%	175.18%	107.30%	55.66%	203.83%	107.12%	100.00%	-
DY	6.82	4.43	4.11	4.53	0.00	0.00	0.00	-
YoY %	53.95%	7.79%	-9.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.55%	97.79%	90.73%	100.00%	-	-	-	-
P/NAPS	1.37	0.95	1.08	0.96	0.96	1.34	1.32	2.50%
YoY %	44.21%	-12.04%	12.50%	0.00%	-28.36%	1.52%	-	-
Horiz. %	103.79%	71.97%	81.82%	72.73%	72.73%	101.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	02/03/10	13/11/09	24/08/09	25/05/09	27/02/09	26/11/08	27/08/08	-
Price	2.71	2.47	2.10	2.40	2.00	2.06	3.10	-
P/RPS	0.93	1.16	1.50	3.55	0.63	0.88	2.31	-45.38%
YoY %	-19.83%	-22.67%	-57.75%	463.49%	-28.41%	-61.90%	-	-
Horiz. %	40.26%	50.22%	64.94%	153.68%	27.27%	38.10%	100.00%	-
P/EPS	9.27	11.70	15.08	36.64	8.61	12.45	20.56	-41.11%
YoY %	-20.77%	-22.41%	-58.84%	325.55%	-30.84%	-39.45%	-	-
Horiz. %	45.09%	56.91%	73.35%	178.21%	41.88%	60.55%	100.00%	-
EY	10.79	8.55	6.63	2.73	11.62	8.03	4.86	69.93%
YoY %	26.20%	28.96%	142.86%	-76.51%	44.71%	65.23%	-	-
Horiz. %	222.02%	175.93%	136.42%	56.17%	239.09%	165.23%	100.00%	-
DY	8.30	3.95	4.64	4.06	0.00	0.00	0.00	-
YoY %	110.13%	-14.87%	14.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	204.43%	97.29%	114.29%	100.00%	-	-	-	-
P/NAPS	1.12	1.06	0.96	1.07	0.93	0.98	1.49	-17.28%
YoY %	5.66%	10.42%	-10.28%	15.05%	-5.10%	-34.23%	-	-
Horiz. %	75.17%	71.14%	64.43%	71.81%	62.42%	65.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos