[MANULFE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 130.47%
YoY- -30.78%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,087,596 818,790 1,084,308 791,718 722,674 595,282 557,794 11.76%
PBT 18,504 36,914 38,108 51,960 59,774 75,962 82,460 -22.02%
Tax -7,036 -12,106 -10,724 -14,668 -5,932 -14,834 -16,918 -13.59%
NP 11,468 24,808 27,384 37,292 53,842 61,128 65,542 -25.19%
-
NP to SH 11,414 24,772 27,262 37,272 53,842 61,128 65,542 -25.25%
-
Tax Rate 38.02% 32.80% 28.14% 28.23% 9.92% 19.53% 20.52% -
Total Cost 1,076,128 793,982 1,056,924 754,426 668,832 534,154 492,252 13.90%
-
Net Worth 766,982 758,887 746,745 728,531 710,318 404,773 499,965 7.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 766,982 758,887 746,745 728,531 710,318 404,773 499,965 7.38%
NOSH 202,370 202,370 202,370 202,370 202,370 202,386 202,415 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.05% 3.03% 2.53% 4.71% 7.45% 10.27% 11.75% -
ROE 1.49% 3.26% 3.65% 5.12% 7.58% 15.10% 13.11% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 537.43 404.60 535.80 391.22 357.11 294.13 275.57 11.76%
EPS 5.64 12.24 13.48 18.42 26.60 30.20 32.38 -25.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.75 3.69 3.60 3.51 2.00 2.47 7.38%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 484.04 364.41 482.58 352.36 321.63 264.93 248.25 11.76%
EPS 5.08 11.02 12.13 16.59 23.96 27.21 29.17 -25.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4135 3.3775 3.3234 3.2424 3.1613 1.8015 2.2251 7.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.90 2.94 3.68 3.40 3.28 3.02 2.58 -
P/RPS 0.54 0.73 0.69 0.87 0.92 1.03 0.94 -8.81%
P/EPS 51.42 24.02 27.32 18.46 12.33 10.00 7.97 36.40%
EY 1.94 4.16 3.66 5.42 8.11 10.00 12.55 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 1.00 0.94 0.93 1.51 1.04 -4.88%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 20/08/15 19/08/14 13/08/13 14/08/12 16/08/11 25/08/10 -
Price 2.95 2.87 3.50 3.50 3.20 2.94 2.80 -
P/RPS 0.55 0.71 0.65 0.89 0.90 1.00 1.02 -9.77%
P/EPS 52.30 23.45 25.98 19.00 12.03 9.73 8.65 34.93%
EY 1.91 4.27 3.85 5.26 8.31 10.27 11.56 -25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.95 0.97 0.91 1.47 1.13 -5.98%

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