[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -58.05%
YoY- 30.05%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 769,518 554,935 361,337 179,792 687,326 506,806 297,641 87.83%
PBT 56,802 48,053 29,887 18,171 49,733 58,525 37,981 30.61%
Tax -7,847 -7,516 -2,966 -1,009 -8,827 -11,268 -7,417 3.81%
NP 48,955 40,537 26,921 17,162 40,906 47,257 30,564 36.70%
-
NP to SH 48,955 40,537 26,921 17,162 40,906 47,257 30,564 36.70%
-
Tax Rate 13.81% 15.64% 9.92% 5.55% 17.75% 19.25% 19.53% -
Total Cost 720,563 514,398 334,416 162,630 646,420 459,549 267,077 93.21%
-
Net Worth 738,650 728,531 710,318 726,508 704,226 556,471 404,773 49.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 27,319 - - -
Div Payout % - - - - 66.79% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 738,650 728,531 710,318 726,508 704,226 556,471 404,773 49.05%
NOSH 202,370 202,370 202,370 202,370 202,364 202,353 202,386 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.36% 7.30% 7.45% 9.55% 5.95% 9.32% 10.27% -
ROE 6.63% 5.56% 3.79% 2.36% 5.81% 8.49% 7.55% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 380.25 274.22 178.55 88.84 339.65 250.46 147.07 87.83%
EPS 24.19 20.03 13.30 8.48 20.21 23.35 15.10 36.71%
DPS 0.00 0.00 0.00 0.00 13.50 0.00 0.00 -
NAPS 3.65 3.60 3.51 3.59 3.48 2.75 2.00 49.06%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 346.05 249.55 162.49 80.85 309.09 227.91 133.85 87.82%
EPS 22.02 18.23 12.11 7.72 18.40 21.25 13.74 36.75%
DPS 0.00 0.00 0.00 0.00 12.29 0.00 0.00 -
NAPS 3.3217 3.2762 3.1943 3.2671 3.1669 2.5025 1.8203 49.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.35 3.40 3.28 3.16 3.16 2.81 3.02 -
P/RPS 0.88 1.24 1.84 3.56 0.93 1.12 2.05 -42.94%
P/EPS 13.85 16.97 24.66 37.26 15.63 12.03 20.00 -21.63%
EY 7.22 5.89 4.06 2.68 6.40 8.31 5.00 27.61%
DY 0.00 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 0.92 0.94 0.93 0.88 0.91 1.02 1.51 -28.02%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 20/11/12 14/08/12 16/05/12 21/02/12 24/11/11 16/08/11 -
Price 3.30 3.43 3.20 3.16 3.16 3.16 2.94 -
P/RPS 0.87 1.25 1.79 3.56 0.93 1.26 2.00 -42.44%
P/EPS 13.64 17.12 24.05 37.26 15.63 13.53 19.47 -21.03%
EY 7.33 5.84 4.16 2.68 6.40 7.39 5.14 26.55%
DY 0.00 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 0.90 0.95 0.91 0.88 0.91 1.15 1.47 -27.79%

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