[MANULFE] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 56.86%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 409,395 542,154 395,859 361,337 297,641 278,897 283,814 6.29%
PBT 18,457 19,054 25,980 29,887 37,981 41,230 40,575 -12.29%
Tax -6,053 -5,362 -7,334 -2,966 -7,417 -8,459 -12,390 -11.24%
NP 12,404 13,692 18,646 26,921 30,564 32,771 28,185 -12.77%
-
NP to SH 12,386 13,631 18,636 26,921 30,564 32,771 28,185 -12.80%
-
Tax Rate 32.80% 28.14% 28.23% 9.92% 19.53% 20.52% 30.54% -
Total Cost 396,991 528,462 377,213 334,416 267,077 246,126 255,629 7.60%
-
Net Worth 758,887 746,745 728,531 710,318 404,773 499,965 443,109 9.37%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 19,727 -
Div Payout % - - - - - - 69.99% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 758,887 746,745 728,531 710,318 404,773 499,965 443,109 9.37%
NOSH 202,370 202,370 202,370 202,370 202,386 202,415 202,333 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.03% 2.53% 4.71% 7.45% 10.27% 11.75% 9.93% -
ROE 1.63% 1.83% 2.56% 3.79% 7.55% 6.55% 6.36% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 202.30 267.90 195.61 178.55 147.07 137.78 140.27 6.29%
EPS 6.12 6.74 9.21 13.30 15.10 16.19 13.93 -12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.75 -
NAPS 3.75 3.69 3.60 3.51 2.00 2.47 2.19 9.37%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 186.54 247.03 180.37 164.64 135.62 127.08 129.32 6.29%
EPS 5.64 6.21 8.49 12.27 13.93 14.93 12.84 -12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.99 -
NAPS 3.4579 3.4025 3.3195 3.2366 1.8443 2.2781 2.019 9.37%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.94 3.68 3.40 3.28 3.02 2.58 2.37 -
P/RPS 1.45 1.37 1.74 1.84 2.05 1.87 1.69 -2.51%
P/EPS 48.04 54.63 36.92 24.66 20.00 15.94 17.01 18.88%
EY 2.08 1.83 2.71 4.06 5.00 6.28 5.88 -15.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.11 -
P/NAPS 0.78 1.00 0.94 0.93 1.51 1.04 1.08 -5.27%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 19/08/14 13/08/13 14/08/12 16/08/11 25/08/10 24/08/09 -
Price 2.87 3.50 3.50 3.20 2.94 2.80 2.10 -
P/RPS 1.42 1.31 1.79 1.79 2.00 2.03 1.50 -0.90%
P/EPS 46.89 51.96 38.01 24.05 19.47 17.29 15.08 20.80%
EY 2.13 1.92 2.63 4.16 5.14 5.78 6.63 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.64 -
P/NAPS 0.77 0.95 0.97 0.91 1.47 1.13 0.96 -3.60%

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