[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.83%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 612,143 432,723 278,897 131,359 590,970 429,247 283,814 66.70%
PBT 82,188 57,539 41,230 20,677 93,151 64,281 40,575 59.88%
Tax -17,834 -11,877 -8,459 -4,017 -34,003 -21,567 -12,390 27.39%
NP 64,354 45,662 32,771 16,660 59,148 42,714 28,185 73.13%
-
NP to SH 64,354 45,662 32,771 16,660 59,148 42,714 28,185 73.13%
-
Tax Rate 21.70% 20.64% 20.52% 19.43% 36.50% 33.55% 30.54% -
Total Cost 547,789 387,061 246,126 114,699 531,822 386,533 255,629 65.98%
-
Net Worth 536,283 518,150 499,965 506,075 487,672 469,429 443,109 13.52%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 45,529 19,728 19,727 -
Div Payout % - - - - 76.98% 46.19% 69.99% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 536,283 518,150 499,965 506,075 487,672 469,429 443,109 13.52%
NOSH 202,371 202,402 202,415 202,430 202,353 202,340 202,333 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.51% 10.55% 11.75% 12.68% 10.01% 9.95% 9.93% -
ROE 12.00% 8.81% 6.55% 3.29% 12.13% 9.10% 6.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 302.49 213.79 137.78 64.89 292.05 212.14 140.27 66.68%
EPS 31.80 22.56 16.19 8.23 29.23 21.11 13.93 73.11%
DPS 0.00 0.00 0.00 0.00 22.50 9.75 9.75 -
NAPS 2.65 2.56 2.47 2.50 2.41 2.32 2.19 13.51%
Adjusted Per Share Value based on latest NOSH - 202,430
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 278.92 197.17 127.08 59.85 269.27 195.59 129.32 66.69%
EPS 29.32 20.81 14.93 7.59 26.95 19.46 12.84 73.14%
DPS 0.00 0.00 0.00 0.00 20.75 8.99 8.99 -
NAPS 2.4436 2.3609 2.2781 2.3059 2.2221 2.1389 2.019 13.53%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.10 2.80 2.58 2.89 3.30 2.20 2.37 -
P/RPS 1.02 1.31 1.87 4.45 1.13 1.04 1.69 -28.51%
P/EPS 9.75 12.41 15.94 35.12 11.29 10.42 17.01 -30.92%
EY 10.26 8.06 6.28 2.85 8.86 9.60 5.88 44.79%
DY 0.00 0.00 0.00 0.00 6.82 4.43 4.11 -
P/NAPS 1.17 1.09 1.04 1.16 1.37 0.95 1.08 5.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 16/11/10 25/08/10 25/05/10 02/03/10 13/11/09 24/08/09 -
Price 3.10 3.18 2.80 2.55 2.71 2.47 2.10 -
P/RPS 1.02 1.49 2.03 3.93 0.93 1.16 1.50 -22.61%
P/EPS 9.75 14.10 17.29 30.98 9.27 11.70 15.08 -25.16%
EY 10.26 7.09 5.78 3.23 10.79 8.55 6.63 33.68%
DY 0.00 0.00 0.00 0.00 8.30 3.95 4.64 -
P/NAPS 1.17 1.24 1.13 1.02 1.12 1.06 0.96 14.05%

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