[MANULFE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.96%
YoY- -40.04%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 909,936 1,164,193 804,040 742,945 630,887 586,053 650,877 5.74%
PBT 49,317 66,306 52,895 41,639 78,939 93,806 61,518 -3.61%
Tax -14,927 -12,973 -12,215 -4,376 -16,792 -30,072 -16,851 -1.99%
NP 34,390 53,333 40,680 37,263 62,147 63,734 44,667 -4.26%
-
NP to SH 34,399 53,237 40,670 37,263 62,147 63,734 44,667 -4.25%
-
Tax Rate 30.27% 19.57% 23.09% 10.51% 21.27% 32.06% 27.39% -
Total Cost 875,546 1,110,860 763,360 705,682 568,740 522,319 606,210 6.31%
-
Net Worth 758,887 746,745 728,531 710,318 404,574 499,926 443,437 9.36%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 20,237 - - - - 25,804 19,741 0.41%
Div Payout % 58.83% - - - - 40.49% 44.20% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 758,887 746,745 728,531 710,318 404,574 499,926 443,437 9.36%
NOSH 202,370 202,370 202,370 202,370 202,287 202,399 202,483 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.78% 4.58% 5.06% 5.02% 9.85% 10.88% 6.86% -
ROE 4.53% 7.13% 5.58% 5.25% 15.36% 12.75% 10.07% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 449.64 575.28 397.31 367.12 311.88 289.55 321.45 5.75%
EPS 17.00 26.31 20.10 18.41 30.72 31.49 22.06 -4.24%
DPS 10.00 0.00 0.00 0.00 0.00 12.75 9.75 0.42%
NAPS 3.75 3.69 3.60 3.51 2.00 2.47 2.19 9.37%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 409.20 523.54 361.58 334.10 283.71 263.55 292.70 5.74%
EPS 15.47 23.94 18.29 16.76 27.95 28.66 20.09 -4.25%
DPS 9.10 0.00 0.00 0.00 0.00 11.60 8.88 0.40%
NAPS 3.4127 3.3581 3.2762 3.1943 1.8194 2.2482 1.9941 9.36%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.94 3.68 3.40 3.28 3.02 2.58 2.37 -
P/RPS 0.65 0.64 0.86 0.89 0.97 0.89 0.74 -2.13%
P/EPS 17.30 13.99 16.92 17.81 9.83 8.19 10.74 8.26%
EY 5.78 7.15 5.91 5.61 10.17 12.21 9.31 -7.63%
DY 3.40 0.00 0.00 0.00 0.00 4.94 4.11 -3.10%
P/NAPS 0.78 1.00 0.94 0.93 1.51 1.04 1.08 -5.27%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 19/08/14 13/08/13 14/08/12 16/08/11 25/08/10 24/08/09 -
Price 2.87 3.50 3.50 3.20 2.94 2.80 2.10 -
P/RPS 0.64 0.61 0.88 0.87 0.94 0.97 0.65 -0.25%
P/EPS 16.88 13.30 17.42 17.38 9.57 8.89 9.52 10.01%
EY 5.92 7.52 5.74 5.75 10.45 11.25 10.50 -9.10%
DY 3.48 0.00 0.00 0.00 0.00 4.55 4.64 -4.67%
P/NAPS 0.77 0.95 0.97 0.91 1.47 1.13 0.96 -3.60%

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