[MANULFE] YoY Annual (Unaudited) 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
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 958,833 1,042,695 1,017,898 769,518 687,326 612,143 590,970 8.39%
PBT 47,893 49,914 73,232 56,802 49,733 82,188 93,151 -10.49%
Tax -12,327 -14,236 -14,945 -7,847 -8,827 -17,834 -34,003 -15.55%
NP 35,566 35,678 58,287 48,955 40,906 64,354 59,148 -8.12%
-
NP to SH 35,542 35,644 58,242 48,955 40,906 64,354 59,148 -8.13%
-
Tax Rate 25.74% 28.52% 20.41% 13.81% 17.75% 21.70% 36.50% -
Total Cost 923,267 1,007,017 959,611 720,563 646,420 547,789 531,822 9.62%
-
Net Worth 777,100 760,911 752,816 738,650 704,226 536,283 487,672 8.07%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 18,213 20,237 - - 27,319 - 45,529 -14.15%
Div Payout % 51.24% 56.78% - - 66.79% - 76.98% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 777,100 760,911 752,816 738,650 704,226 536,283 487,672 8.07%
NOSH 202,370 202,370 202,370 202,370 202,364 202,371 202,353 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.71% 3.42% 5.73% 6.36% 5.95% 10.51% 10.01% -
ROE 4.57% 4.68% 7.74% 6.63% 5.81% 12.00% 12.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 473.80 515.24 502.99 380.25 339.65 302.49 292.05 8.39%
EPS 17.56 17.61 28.78 24.19 20.21 31.80 29.23 -8.13%
DPS 9.00 10.00 0.00 0.00 13.50 0.00 22.50 -14.15%
NAPS 3.84 3.76 3.72 3.65 3.48 2.65 2.41 8.06%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 436.89 475.10 463.80 350.63 313.18 278.92 269.27 8.39%
EPS 16.19 16.24 26.54 22.31 18.64 29.32 26.95 -8.13%
DPS 8.30 9.22 0.00 0.00 12.45 0.00 20.75 -14.15%
NAPS 3.5408 3.4671 3.4302 3.3657 3.2088 2.4436 2.2221 8.07%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.92 3.14 3.55 3.35 3.16 3.10 3.30 -
P/RPS 0.62 0.61 0.71 0.88 0.93 1.02 1.13 -9.51%
P/EPS 16.63 17.83 12.33 13.85 15.63 9.75 11.29 6.66%
EY 6.01 5.61 8.11 7.22 6.40 10.26 8.86 -6.26%
DY 3.08 3.18 0.00 0.00 4.27 0.00 6.82 -12.40%
P/NAPS 0.76 0.84 0.95 0.92 0.91 1.17 1.37 -9.34%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 24/02/15 27/02/14 25/02/13 21/02/12 23/02/11 02/03/10 -
Price 2.88 3.30 3.66 3.30 3.16 3.10 2.71 -
P/RPS 0.61 0.64 0.73 0.87 0.93 1.02 0.93 -6.78%
P/EPS 16.40 18.74 12.72 13.64 15.63 9.75 9.27 9.97%
EY 6.10 5.34 7.86 7.33 6.40 10.26 10.79 -9.06%
DY 3.13 3.03 0.00 0.00 4.27 0.00 8.30 -14.99%
P/NAPS 0.75 0.88 0.98 0.90 0.91 1.17 1.12 -6.46%

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