[MANULFE] YoY 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- -2.64%
YoY- 390.51%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 193,598 180,123 153,826 145,433 201,233 145,851 130,464 6.79%
PBT 18,166 20,544 16,309 23,706 4,002 22,677 15,471 2.71%
Tax -4,550 -3,851 -3,418 -9,177 -1,040 -6,085 -4,150 1.54%
NP 13,616 16,693 12,891 14,529 2,962 16,592 11,321 3.12%
-
NP to SH 13,616 16,693 12,891 14,529 2,962 16,592 11,321 3.12%
-
Tax Rate 25.05% 18.75% 20.96% 38.71% 25.99% 26.83% 26.82% -
Total Cost 179,982 163,430 140,935 130,904 198,271 129,259 119,143 7.11%
-
Net Worth 728,531 556,271 518,068 469,460 426,041 412,776 352,388 12.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 728,531 556,271 518,068 469,460 426,041 412,776 352,388 12.85%
NOSH 202,370 202,280 202,370 202,353 202,876 202,341 202,522 -0.01%
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 7.03% 9.27% 8.38% 9.99% 1.47% 11.38% 8.68% -
ROE 1.87% 3.00% 2.49% 3.09% 0.70% 4.02% 3.21% -
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 95.67 89.05 76.01 71.87 99.19 72.08 64.42 6.80%
EPS 6.73 8.25 6.37 7.18 1.46 8.20 5.59 3.13%
DPS 0.00 0.00 0.00 0.00 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 86.16 80.16 68.46 64.73 89.56 64.91 58.06 6.79%
EPS 6.06 7.43 5.74 6.47 1.32 7.38 5.04 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2424 2.4757 2.3057 2.0894 1.8961 1.8371 1.5683 12.85%
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 3.55 3.16 3.68 3.06 2.84 4.49 3.32 1.12%
P/EPS 50.53 34.05 43.96 30.64 193.15 39.51 38.28 4.73%
EY 1.98 2.94 2.27 3.26 0.52 2.53 2.61 -4.49%
DY 0.00 0.00 0.00 0.00 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 3.59 3.55 4.18 3.44 2.08 4.55 3.42 0.81%
P/EPS 50.98 38.29 49.92 34.40 141.10 40.00 39.36 4.40%
EY 1.96 2.61 2.00 2.91 0.71 2.50 2.54 -4.22%
DY 0.00 0.00 0.00 0.00 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