[MANULFE] YoY TTM 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- 25.9%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 756,420 657,184 594,446 595,077 649,559 615,360 509,778 6.79%
PBT 39,261 83,174 86,409 81,222 72,025 110,285 60,943 -7.06%
Tax -5,075 -17,225 -24,313 -24,988 -18,118 -28,930 -17,128 -18.33%
NP 34,186 65,949 62,096 56,234 53,907 81,355 43,815 -4.04%
-
NP to SH 34,186 65,949 62,096 56,234 53,907 81,355 43,815 -4.04%
-
Tax Rate 12.93% 20.71% 28.14% 30.77% 25.16% 26.23% 28.10% -
Total Cost 722,234 591,235 532,350 538,843 595,652 534,005 465,963 7.57%
-
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 - - 25,804 19,741 41,907 - - -
Div Payout % - - 41.56% 35.11% 77.74% - - -
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 4.52% 10.04% 10.45% 9.45% 8.30% 13.22% 8.59% -
ROE 4.69% 11.86% 11.99% 11.98% 12.65% 19.71% 12.43% -
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 373.78 324.89 293.74 294.08 320.17 304.12 251.71 6.80%
EPS 16.89 32.60 30.68 27.79 26.57 40.21 21.63 -4.03%
DPS 0.00 0.00 12.75 9.75 20.72 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 336.65 292.48 264.56 264.84 289.09 273.87 226.88 6.79%
EPS 15.21 29.35 27.64 25.03 23.99 36.21 19.50 -4.05%
DPS 0.00 0.00 11.48 8.79 18.65 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 0.91 0.86 0.95 0.75 0.88 1.07 0.85 1.14%
P/EPS 20.13 8.62 9.13 7.92 10.61 8.06 9.89 12.56%
EY 4.97 11.60 10.96 12.63 9.42 12.41 10.11 -11.15%
DY 0.00 0.00 4.55 4.43 7.35 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 0.92 0.97 1.08 0.84 0.64 1.08 0.87 0.93%
P/EPS 20.30 9.69 10.36 8.89 7.75 8.16 10.17 12.19%
EY 4.93 10.32 9.65 11.25 12.90 12.26 9.83 -10.85%
DY 0.00 0.00 4.01 3.95 10.06 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