[MANULFE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -38.18%
YoY- 232.55%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 358,134 226,175 330,381 214,583 201,485 179,420 161,723 14.16%
PBT 11,006 21,619 24,372 8,749 -8,792 24,649 28,870 -14.84%
Tax -3,809 -5,278 -5,718 -331 2,441 -5,957 -12,436 -17.89%
NP 7,197 16,341 18,654 8,418 -6,351 18,692 16,434 -12.85%
-
NP to SH 7,196 16,394 18,621 8,418 -6,351 18,692 16,434 -12.85%
-
Tax Rate 34.61% 24.41% 23.46% 3.78% - 24.17% 43.08% -
Total Cost 350,937 209,834 311,727 206,165 207,836 160,728 145,289 15.82%
-
Net Worth 777,100 760,911 752,816 738,650 704,359 536,080 487,757 8.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 18,213 20,237 - - - - 25,804 -5.63%
Div Payout % 253.10% 123.44% - - - - 157.02% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 777,100 760,911 752,816 738,650 704,359 536,080 487,757 8.06%
NOSH 202,370 202,370 202,370 202,370 202,402 202,294 202,389 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.01% 7.22% 5.65% 3.92% -3.15% 10.42% 10.16% -
ROE 0.93% 2.15% 2.47% 1.14% -0.90% 3.49% 3.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 176.97 111.76 163.26 106.03 99.55 88.69 79.91 14.16%
EPS 3.55 8.10 9.20 4.16 -3.14 9.24 8.12 -12.87%
DPS 9.00 10.00 0.00 0.00 0.00 0.00 12.75 -5.63%
NAPS 3.84 3.76 3.72 3.65 3.48 2.65 2.41 8.06%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 161.05 101.71 148.57 96.50 90.61 80.69 72.73 14.16%
EPS 3.24 7.37 8.37 3.79 -2.86 8.41 7.39 -12.83%
DPS 8.19 9.10 0.00 0.00 0.00 0.00 11.60 -5.63%
NAPS 3.4946 3.4218 3.3854 3.3217 3.1675 2.4108 2.1934 8.06%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.92 3.14 3.55 3.35 3.16 3.10 3.30 -
P/RPS 1.65 2.81 2.17 3.16 3.17 3.50 4.13 -14.17%
P/EPS 82.12 38.76 38.58 80.53 -100.71 33.55 40.64 12.43%
EY 1.22 2.58 2.59 1.24 -0.99 2.98 2.46 -11.02%
DY 3.08 3.18 0.00 0.00 0.00 0.00 3.86 -3.69%
P/NAPS 0.76 0.84 0.95 0.92 0.91 1.17 1.37 -9.34%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 24/02/15 27/02/14 25/02/13 21/02/12 23/02/11 02/03/10 -
Price 2.88 3.30 3.66 3.30 3.16 3.10 2.71 -
P/RPS 1.63 2.95 2.24 3.11 3.17 3.50 3.39 -11.48%
P/EPS 80.99 40.74 39.78 79.33 -100.71 33.55 33.37 15.91%
EY 1.23 2.45 2.51 1.26 -0.99 2.98 3.00 -13.80%
DY 3.13 3.03 0.00 0.00 0.00 0.00 4.70 -6.54%
P/NAPS 0.75 0.88 0.98 0.90 0.91 1.17 1.12 -6.46%

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