[MANULFE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.26%
YoY- -7.65%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 722,674 595,282 557,794 567,628 542,930 500,588 468,426 7.48%
PBT 59,774 75,962 82,460 81,150 80,226 127,516 63,620 -1.03%
Tax -5,932 -14,834 -16,918 -24,780 -19,184 -31,506 -18,306 -17.10%
NP 53,842 61,128 65,542 56,370 61,042 96,010 45,314 2.91%
-
NP to SH 53,842 61,128 65,542 56,370 61,042 96,010 45,314 2.91%
-
Tax Rate 9.92% 19.53% 20.52% 30.54% 23.91% 24.71% 28.77% -
Total Cost 668,832 534,154 492,252 511,258 481,888 404,578 423,112 7.92%
-
Net Worth 710,318 404,773 499,965 443,109 420,979 394,644 341,877 12.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 39,454 - - - -
Div Payout % - - - 69.99% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 710,318 404,773 499,965 443,109 420,979 394,644 341,877 12.94%
NOSH 202,370 202,386 202,415 202,333 202,393 202,381 202,294 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.45% 10.27% 11.75% 9.93% 11.24% 19.18% 9.67% -
ROE 7.58% 15.10% 13.11% 12.72% 14.50% 24.33% 13.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 357.11 294.13 275.57 280.54 268.25 247.35 231.56 7.48%
EPS 26.60 30.20 32.38 27.86 30.16 47.44 22.40 2.90%
DPS 0.00 0.00 0.00 19.50 0.00 0.00 0.00 -
NAPS 3.51 2.00 2.47 2.19 2.08 1.95 1.69 12.94%
Adjusted Per Share Value based on latest NOSH - 202,483
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 321.63 264.93 248.25 252.63 241.63 222.79 208.48 7.48%
EPS 23.96 27.21 29.17 25.09 27.17 42.73 20.17 2.90%
DPS 0.00 0.00 0.00 17.56 0.00 0.00 0.00 -
NAPS 3.1613 1.8015 2.2251 1.9721 1.8736 1.7564 1.5215 12.94%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.28 3.02 2.58 2.37 2.75 2.86 2.15 -
P/RPS 0.92 1.03 0.94 0.84 1.03 1.16 0.93 -0.17%
P/EPS 12.33 10.00 7.97 8.51 9.12 6.03 9.60 4.25%
EY 8.11 10.00 12.55 11.76 10.97 16.59 10.42 -4.08%
DY 0.00 0.00 0.00 8.23 0.00 0.00 0.00 -
P/NAPS 0.93 1.51 1.04 1.08 1.32 1.47 1.27 -5.05%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 16/08/11 25/08/10 24/08/09 27/08/08 30/08/07 25/08/06 -
Price 3.20 2.94 2.80 2.10 3.10 3.28 2.19 -
P/RPS 0.90 1.00 1.02 0.75 1.16 1.33 0.95 -0.89%
P/EPS 12.03 9.73 8.65 7.54 10.28 6.91 9.78 3.50%
EY 8.31 10.27 11.56 13.27 9.73 14.46 10.23 -3.40%
DY 0.00 0.00 0.00 9.29 0.00 0.00 0.00 -
P/NAPS 0.91 1.47 1.13 0.96 1.49 1.68 1.30 -5.76%

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