[MANULFE] QoQ 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- -51.97%
YoY- -76.44%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 330,381 291,658 236,732 159,127 214,583 193,598 181,545 48.89%
PBT 24,372 22,880 20,001 5,979 8,749 18,166 11,716 62.74%
Tax -5,718 -1,893 -5,398 -1,936 -331 -4,550 -1,957 103.97%
NP 18,654 20,987 14,603 4,043 8,418 13,616 9,759 53.83%
-
NP to SH 18,621 20,985 14,593 4,043 8,418 13,616 9,759 53.65%
-
Tax Rate 23.46% 8.27% 26.99% 32.38% 3.78% 25.05% 16.70% -
Total Cost 311,727 270,671 222,129 155,084 206,165 179,982 171,786 48.61%
-
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 5.65% 7.20% 6.17% 2.54% 3.92% 7.03% 5.38% -
ROE 2.47% 2.83% 2.00% 0.54% 1.14% 1.87% 1.37% -
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 163.26 144.12 116.98 78.63 106.03 95.67 89.71 48.89%
EPS 9.20 10.37 7.21 2.00 4.16 6.73 4.82 53.69%
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 147.04 129.80 105.36 70.82 95.50 86.16 80.80 48.89%
EPS 8.29 9.34 6.49 1.80 3.75 6.06 4.34 53.76%
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 2.17 2.32 2.91 4.22 3.16 3.55 3.66 -29.35%
P/EPS 38.58 32.31 47.15 166.18 80.53 50.53 68.02 -31.40%
EY 2.59 3.10 2.12 0.60 1.24 1.98 1.47 45.72%
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 2.24 2.36 2.99 4.45 3.11 3.59 3.57 -26.64%
P/EPS 39.78 32.79 48.54 175.19 79.33 50.98 66.36 -28.83%
EY 2.51 3.05 2.06 0.57 1.26 1.96 1.51 40.19%
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