[MANULFE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 51.55%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 554,935 506,806 432,723 429,247 472,698 396,145 364,678 7.24%
PBT 48,053 58,525 57,539 64,281 44,115 86,435 47,282 0.26%
Tax -7,516 -11,268 -11,877 -21,567 -10,632 -21,838 -13,303 -9.06%
NP 40,537 47,257 45,662 42,714 33,483 64,597 33,979 2.98%
-
NP to SH 40,537 47,257 45,662 42,714 33,483 64,597 33,979 2.98%
-
Tax Rate 15.64% 19.25% 20.64% 33.55% 24.10% 25.27% 28.14% -
Total Cost 514,398 459,549 387,061 386,533 439,215 331,548 330,699 7.63%
-
Net Worth 728,531 556,471 518,150 469,429 425,116 412,837 351,925 12.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 19,728 - - - -
Div Payout % - - - 46.19% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 728,531 556,471 518,150 469,429 425,116 412,837 351,925 12.88%
NOSH 202,370 202,353 202,402 202,340 202,436 202,371 202,255 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.30% 9.32% 10.55% 9.95% 7.08% 16.31% 9.32% -
ROE 5.56% 8.49% 8.81% 9.10% 7.88% 15.65% 9.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 274.22 250.46 213.79 212.14 233.50 195.75 180.31 7.23%
EPS 20.03 23.35 22.56 21.11 16.54 31.92 16.80 2.97%
DPS 0.00 0.00 0.00 9.75 0.00 0.00 0.00 -
NAPS 3.60 2.75 2.56 2.32 2.10 2.04 1.74 12.86%
Adjusted Per Share Value based on latest NOSH - 202,353
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 246.98 225.56 192.59 191.04 210.38 176.31 162.30 7.24%
EPS 18.04 21.03 20.32 19.01 14.90 28.75 15.12 2.98%
DPS 0.00 0.00 0.00 8.78 0.00 0.00 0.00 -
NAPS 3.2424 2.4766 2.3061 2.0892 1.892 1.8374 1.5663 12.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.40 2.81 2.80 2.20 2.82 3.24 2.14 -
P/RPS 1.24 1.12 1.31 1.04 1.21 1.66 1.19 0.68%
P/EPS 16.97 12.03 12.41 10.42 17.05 10.15 12.74 4.88%
EY 5.89 8.31 8.06 9.60 5.87 9.85 7.85 -4.67%
DY 0.00 0.00 0.00 4.43 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.09 0.95 1.34 1.59 1.23 -4.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 24/11/11 16/11/10 13/11/09 26/11/08 20/11/07 22/11/06 -
Price 3.43 3.16 3.18 2.47 2.06 3.28 2.20 -
P/RPS 1.25 1.26 1.49 1.16 0.88 1.68 1.22 0.40%
P/EPS 17.12 13.53 14.10 11.70 12.45 10.28 13.10 4.55%
EY 5.84 7.39 7.09 8.55 8.03 9.73 7.64 -4.37%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.95 1.15 1.24 1.06 0.98 1.61 1.26 -4.59%

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