[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.74%
YoY- -76.44%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,017,898 687,517 395,859 159,127 769,518 554,935 361,337 99.08%
PBT 73,232 48,860 25,980 5,979 56,802 48,053 29,887 81.45%
Tax -14,945 -9,227 -7,334 -1,936 -7,847 -7,516 -2,966 193.04%
NP 58,287 39,633 18,646 4,043 48,955 40,537 26,921 67.12%
-
NP to SH 58,242 39,621 18,636 4,043 48,955 40,537 26,921 67.03%
-
Tax Rate 20.41% 18.88% 28.23% 32.38% 13.81% 15.64% 9.92% -
Total Cost 959,611 647,884 377,213 155,084 720,563 514,398 334,416 101.54%
-
Net Worth 752,816 742,697 728,531 742,697 738,650 728,531 710,318 3.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 752,816 742,697 728,531 742,697 738,650 728,531 710,318 3.93%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.73% 5.76% 4.71% 2.54% 6.36% 7.30% 7.45% -
ROE 7.74% 5.33% 2.56% 0.54% 6.63% 5.56% 3.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 502.99 339.73 195.61 78.63 380.25 274.22 178.55 99.08%
EPS 28.78 19.58 9.21 2.00 24.19 20.03 13.30 67.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.67 3.60 3.67 3.65 3.60 3.51 3.93%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 453.02 305.98 176.18 70.82 342.48 246.98 160.81 99.09%
EPS 25.92 17.63 8.29 1.80 21.79 18.04 11.98 67.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3504 3.3054 3.2424 3.3054 3.2874 3.2424 3.1613 3.93%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.55 3.35 3.40 3.32 3.35 3.40 3.28 -
P/RPS 0.71 0.99 1.74 4.22 0.88 1.24 1.84 -46.90%
P/EPS 12.33 17.11 36.92 166.18 13.85 16.97 24.66 -36.92%
EY 8.11 5.84 2.71 0.60 7.22 5.89 4.06 58.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.94 0.90 0.92 0.94 0.93 1.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 13/08/13 16/05/13 25/02/13 20/11/12 14/08/12 -
Price 3.66 3.40 3.50 3.50 3.30 3.43 3.20 -
P/RPS 0.73 1.00 1.79 4.45 0.87 1.25 1.79 -44.91%
P/EPS 12.72 17.37 38.01 175.19 13.64 17.12 24.05 -34.52%
EY 7.86 5.76 2.63 0.57 7.33 5.84 4.16 52.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.97 0.95 0.90 0.95 0.91 5.05%

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