[MANULFE] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 67.82%
YoY- 30.05%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 753,952 956,224 636,508 719,168 557,356 525,436 547,132 5.48%
PBT 26,012 34,132 23,916 72,684 65,920 82,708 67,672 -14.72%
Tax -8,484 -10,600 -7,744 -4,036 -13,136 -16,068 -14,624 -8.67%
NP 17,528 23,532 16,172 68,648 52,784 66,640 53,048 -16.84%
-
NP to SH 17,504 23,312 16,172 68,648 52,784 66,640 53,048 -16.86%
-
Tax Rate 32.62% 31.06% 32.38% 5.55% 19.93% 19.43% 21.61% -
Total Cost 736,424 932,692 620,336 650,520 504,572 458,796 494,084 6.87%
-
Net Worth 775,077 760,911 742,697 726,508 404,508 506,075 455,564 9.25%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 78,964 -
Div Payout % - - - - - - 148.85% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 775,077 760,911 742,697 726,508 404,508 506,075 455,564 9.25%
NOSH 202,370 202,370 202,370 202,370 202,254 202,430 202,473 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.32% 2.46% 2.54% 9.55% 9.47% 12.68% 9.70% -
ROE 2.26% 3.06% 2.18% 9.45% 13.05% 13.17% 11.64% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 372.56 472.51 314.53 355.37 275.57 259.56 270.22 5.49%
EPS 8.64 11.52 8.00 33.92 26.08 32.92 26.20 -16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 39.00 -
NAPS 3.83 3.76 3.67 3.59 2.00 2.50 2.25 9.26%
Adjusted Per Share Value based on latest NOSH - 202,370
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 335.55 425.57 283.28 320.07 248.05 233.85 243.50 5.48%
EPS 7.79 10.38 7.20 30.55 23.49 29.66 23.61 -16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.14 -
NAPS 3.4495 3.3865 3.3054 3.2334 1.8003 2.2523 2.0275 9.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.08 3.65 3.32 3.16 3.12 2.89 2.15 -
P/RPS 0.83 0.77 1.06 0.89 1.13 1.11 0.80 0.61%
P/EPS 35.61 31.69 41.55 9.32 11.96 8.78 8.21 27.68%
EY 2.81 3.16 2.41 10.73 8.36 11.39 12.19 -21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.14 -
P/NAPS 0.80 0.97 0.90 0.88 1.56 1.16 0.96 -2.99%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 21/05/14 16/05/13 16/05/12 18/05/11 25/05/10 25/05/09 -
Price 3.12 3.80 3.50 3.16 3.15 2.55 2.40 -
P/RPS 0.84 0.80 1.11 0.89 1.14 0.98 0.89 -0.95%
P/EPS 36.07 32.99 43.80 9.32 12.07 7.75 9.16 25.65%
EY 2.77 3.03 2.28 10.73 8.29 12.91 10.92 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.25 -
P/NAPS 0.81 1.01 0.95 0.88 1.58 1.02 1.07 -4.53%

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