[MANULFE] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.3%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 236,732 181,545 158,302 147,538 147,031 138,920 135,698 9.70%
PBT 20,001 11,716 21,501 20,553 23,657 17,828 38,227 -10.22%
Tax -5,398 -1,957 -4,133 -4,442 -8,734 -4,155 -8,790 -7.79%
NP 14,603 9,759 17,368 16,111 14,923 13,673 29,437 -11.01%
-
NP to SH 14,593 9,759 17,368 16,111 14,923 13,673 29,437 -11.02%
-
Tax Rate 26.99% 16.70% 19.22% 21.61% 36.92% 23.31% 22.99% -
Total Cost 222,129 171,786 140,934 131,427 132,108 125,247 106,261 13.06%
-
Net Worth 728,531 710,318 404,574 499,926 443,437 420,707 394,516 10.75%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 728,531 710,318 404,574 499,926 443,437 420,707 394,516 10.75%
NOSH 202,370 202,370 202,287 202,399 202,483 202,263 202,316 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.17% 5.38% 10.97% 10.92% 10.15% 9.84% 21.69% -
ROE 2.00% 1.37% 4.29% 3.22% 3.37% 3.25% 7.46% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 116.98 89.71 78.26 72.89 72.61 68.68 67.07 9.70%
EPS 7.21 4.82 8.58 7.96 7.37 6.76 14.55 -11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.51 2.00 2.47 2.19 2.08 1.95 10.74%
Adjusted Per Share Value based on latest NOSH - 202,399
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 105.36 80.80 70.45 65.66 65.44 61.83 60.39 9.71%
EPS 6.49 4.34 7.73 7.17 6.64 6.09 13.10 -11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2424 3.1613 1.8006 2.2249 1.9735 1.8724 1.7558 10.75%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.40 3.28 3.02 2.58 2.37 2.75 2.86 -
P/RPS 2.91 3.66 3.86 3.54 3.26 4.00 4.26 -6.14%
P/EPS 47.15 68.02 35.17 32.41 32.16 40.68 19.66 15.68%
EY 2.12 1.47 2.84 3.09 3.11 2.46 5.09 -13.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.93 1.51 1.04 1.08 1.32 1.47 -7.17%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 13/08/13 14/08/12 16/08/11 25/08/10 24/08/09 27/08/08 30/08/07 -
Price 3.50 3.20 2.94 2.80 2.10 3.10 3.28 -
P/RPS 2.99 3.57 3.76 3.84 2.89 4.51 4.89 -7.86%
P/EPS 48.54 66.36 34.24 35.18 28.49 45.86 22.54 13.62%
EY 2.06 1.51 2.92 2.84 3.51 2.18 4.44 -12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 1.47 1.13 0.96 1.49 1.68 -8.74%

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