[MANULFE] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
02-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.11%
YoY- 21.55%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 214,583 201,485 179,420 161,723 165,830 176,861 219,208 -0.35%
PBT 8,749 -8,792 24,649 28,870 16,941 27,910 23,852 -15.38%
Tax -331 2,441 -5,957 -12,436 -3,421 -7,486 -7,092 -39.96%
NP 8,418 -6,351 18,692 16,434 13,520 20,424 16,760 -10.83%
-
NP to SH 8,418 -6,351 18,692 16,434 13,520 20,424 16,760 -10.83%
-
Tax Rate 3.78% - 24.17% 43.08% 20.19% 26.82% 29.73% -
Total Cost 206,165 207,836 160,728 145,289 152,310 156,437 202,448 0.30%
-
Net Worth 738,650 704,359 536,080 487,757 437,173 433,175 370,442 12.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 25,804 - - - -
Div Payout % - - - 157.02% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 738,650 704,359 536,080 487,757 437,173 433,175 370,442 12.17%
NOSH 202,370 202,402 202,294 202,389 202,395 202,418 202,427 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.92% -3.15% 10.42% 10.16% 8.15% 11.55% 7.65% -
ROE 1.14% -0.90% 3.49% 3.37% 3.09% 4.71% 4.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 106.03 99.55 88.69 79.91 81.93 87.37 108.29 -0.35%
EPS 4.16 -3.14 9.24 8.12 6.68 10.09 8.28 -10.82%
DPS 0.00 0.00 0.00 12.75 0.00 0.00 0.00 -
NAPS 3.65 3.48 2.65 2.41 2.16 2.14 1.83 12.18%
Adjusted Per Share Value based on latest NOSH - 202,389
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 95.50 89.67 79.85 71.98 73.80 78.71 97.56 -0.35%
EPS 3.75 -2.83 8.32 7.31 6.02 9.09 7.46 -10.82%
DPS 0.00 0.00 0.00 11.48 0.00 0.00 0.00 -
NAPS 3.2874 3.1348 2.3858 2.1708 1.9457 1.9279 1.6487 12.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.35 3.16 3.10 3.30 2.08 3.20 2.31 -
P/RPS 3.16 3.17 3.50 4.13 2.54 3.66 2.13 6.78%
P/EPS 80.53 -100.71 33.55 40.64 31.14 31.71 27.90 19.30%
EY 1.24 -0.99 2.98 2.46 3.21 3.15 3.58 -16.18%
DY 0.00 0.00 0.00 3.86 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 1.17 1.37 0.96 1.50 1.26 -5.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 23/02/11 02/03/10 27/02/09 14/02/08 28/02/07 -
Price 3.30 3.16 3.10 2.71 2.00 2.94 2.50 -
P/RPS 3.11 3.17 3.50 3.39 2.44 3.36 2.31 5.07%
P/EPS 79.33 -100.71 33.55 33.37 29.94 29.14 30.20 17.44%
EY 1.26 -0.99 2.98 3.00 3.34 3.43 3.31 -14.85%
DY 0.00 0.00 0.00 4.70 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.17 1.12 0.93 1.37 1.37 -6.75%

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