[MANULFE] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -18.92%
YoY- -11.23%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 642,766 638,528 649,559 594,177 590,955 573,013 615,360 2.94%
PBT 55,689 61,056 72,025 90,700 111,099 114,343 110,285 -36.56%
Tax -12,272 -14,053 -18,118 -23,163 -27,798 -29,324 -28,930 -43.51%
NP 43,417 47,003 53,907 67,537 83,301 85,019 81,355 -34.18%
-
NP to SH 43,417 47,003 53,907 67,537 83,301 85,019 81,355 -34.18%
-
Tax Rate 22.04% 23.02% 25.16% 25.54% 25.02% 25.65% 26.23% -
Total Cost 599,349 591,525 595,652 526,640 507,654 487,994 534,005 7.99%
-
Net Worth 455,564 437,173 426,041 420,707 449,010 433,175 412,776 6.78%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 19,741 - 41,907 41,907 41,907 - - -
Div Payout % 45.47% - 77.74% 62.05% 50.31% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 455,564 437,173 426,041 420,707 449,010 433,175 412,776 6.78%
NOSH 202,473 202,395 202,876 202,263 202,256 202,418 202,341 0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.75% 7.36% 8.30% 11.37% 14.10% 14.84% 13.22% -
ROE 9.53% 10.75% 12.65% 16.05% 18.55% 19.63% 19.71% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 317.46 315.49 320.17 293.76 292.18 283.08 304.12 2.90%
EPS 21.44 23.22 26.57 33.39 41.19 42.00 40.21 -34.22%
DPS 9.75 0.00 20.72 20.72 20.72 0.00 0.00 -
NAPS 2.25 2.16 2.10 2.08 2.22 2.14 2.04 6.74%
Adjusted Per Share Value based on latest NOSH - 202,263
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 286.07 284.18 289.09 264.44 263.01 255.02 273.87 2.94%
EPS 19.32 20.92 23.99 30.06 37.07 37.84 36.21 -34.19%
DPS 8.79 0.00 18.65 18.65 18.65 0.00 0.00 -
NAPS 2.0275 1.9457 1.8961 1.8724 1.9983 1.9279 1.8371 6.78%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.15 2.08 2.82 2.75 2.85 3.20 3.24 -
P/RPS 0.68 0.66 0.88 0.94 0.98 1.13 1.07 -26.06%
P/EPS 10.03 8.96 10.61 8.24 6.92 7.62 8.06 15.67%
EY 9.97 11.17 9.42 12.14 14.45 13.13 12.41 -13.56%
DY 4.53 0.00 7.35 7.53 7.27 0.00 0.00 -
P/NAPS 0.96 0.96 1.34 1.32 1.28 1.50 1.59 -28.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 27/02/09 26/11/08 27/08/08 21/05/08 14/02/08 20/11/07 -
Price 2.40 2.00 2.06 3.10 3.38 2.94 3.28 -
P/RPS 0.76 0.63 0.64 1.06 1.16 1.04 1.08 -20.86%
P/EPS 11.19 8.61 7.75 9.28 8.21 7.00 8.16 23.40%
EY 8.93 11.61 12.90 10.77 12.19 14.29 12.26 -19.02%
DY 4.06 0.00 10.06 6.68 6.13 0.00 0.00 -
P/NAPS 1.07 0.93 0.98 1.49 1.52 1.37 1.61 -23.82%

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