[MANULFE] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -38.18%
YoY- 232.55%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 291,658 236,732 159,127 214,583 193,598 181,545 179,792 38.01%
PBT 22,880 20,001 5,979 8,749 18,166 11,716 18,171 16.58%
Tax -1,893 -5,398 -1,936 -331 -4,550 -1,957 -1,009 52.05%
NP 20,987 14,603 4,043 8,418 13,616 9,759 17,162 14.34%
-
NP to SH 20,985 14,593 4,043 8,418 13,616 9,759 17,162 14.33%
-
Tax Rate 8.27% 26.99% 32.38% 3.78% 25.05% 16.70% 5.55% -
Total Cost 270,671 222,129 155,084 206,165 179,982 171,786 162,630 40.39%
-
Net Worth 742,697 728,531 742,697 738,650 728,531 710,318 726,508 1.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 742,697 728,531 742,697 738,650 728,531 710,318 726,508 1.47%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.20% 6.17% 2.54% 3.92% 7.03% 5.38% 9.55% -
ROE 2.83% 2.00% 0.54% 1.14% 1.87% 1.37% 2.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.12 116.98 78.63 106.03 95.67 89.71 88.84 38.02%
EPS 10.37 7.21 2.00 4.16 6.73 4.82 8.48 14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.60 3.67 3.65 3.60 3.51 3.59 1.47%
Adjusted Per Share Value based on latest NOSH - 202,370
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 129.80 105.36 70.82 95.50 86.16 80.80 80.02 38.01%
EPS 9.34 6.49 1.80 3.75 6.06 4.34 7.64 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3054 3.2424 3.3054 3.2874 3.2424 3.1613 3.2334 1.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.35 3.40 3.32 3.35 3.40 3.28 3.16 -
P/RPS 2.32 2.91 4.22 3.16 3.55 3.66 3.56 -24.81%
P/EPS 32.31 47.15 166.18 80.53 50.53 68.02 37.26 -9.05%
EY 3.10 2.12 0.60 1.24 1.98 1.47 2.68 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 0.90 0.92 0.94 0.93 0.88 2.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 13/08/13 16/05/13 25/02/13 20/11/12 14/08/12 16/05/12 -
Price 3.40 3.50 3.50 3.30 3.43 3.20 3.16 -
P/RPS 2.36 2.99 4.45 3.11 3.59 3.57 3.56 -23.95%
P/EPS 32.79 48.54 175.19 79.33 50.98 66.36 37.26 -8.15%
EY 3.05 2.06 0.57 1.26 1.96 1.51 2.68 8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.95 0.90 0.95 0.91 0.88 3.74%

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