[MANULFE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.74%
YoY- 44.06%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 748,853 719,702 620,123 585,546 642,766 590,955 586,277 4.15%
PBT 44,610 51,424 77,991 96,910 55,689 111,099 82,709 -9.76%
Tax -8,774 -6,552 -17,101 -34,364 -12,272 -27,798 -23,284 -14.99%
NP 35,836 44,872 60,890 62,546 43,417 83,301 59,425 -8.07%
-
NP to SH 35,836 44,872 60,890 62,546 43,417 83,301 59,425 -8.07%
-
Tax Rate 19.67% 12.74% 21.93% 35.46% 22.04% 25.02% 28.15% -
Total Cost 713,017 674,830 559,233 523,000 599,349 507,654 526,852 5.16%
-
Net Worth 742,697 726,508 404,508 506,075 455,564 449,010 388,731 11.38%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 25,804 19,741 41,907 - -
Div Payout % - - - 41.26% 45.47% 50.31% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 742,697 726,508 404,508 506,075 455,564 449,010 388,731 11.38%
NOSH 202,370 202,370 202,254 202,430 202,473 202,256 202,464 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.79% 6.23% 9.82% 10.68% 6.75% 14.10% 10.14% -
ROE 4.83% 6.18% 15.05% 12.36% 9.53% 18.55% 15.29% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 370.04 355.64 306.61 289.26 317.46 292.18 289.57 4.16%
EPS 17.71 22.17 30.11 30.90 21.44 41.19 29.35 -8.06%
DPS 0.00 0.00 0.00 12.75 9.75 20.72 0.00 -
NAPS 3.67 3.59 2.00 2.50 2.25 2.22 1.92 11.39%
Adjusted Per Share Value based on latest NOSH - 202,430
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 333.28 320.31 275.99 260.60 286.07 263.01 260.93 4.15%
EPS 15.95 19.97 27.10 27.84 19.32 37.07 26.45 -8.07%
DPS 0.00 0.00 0.00 11.48 8.79 18.65 0.00 -
NAPS 3.3054 3.2334 1.8003 2.2523 2.0275 1.9983 1.7301 11.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.32 3.16 3.12 2.89 2.15 2.85 2.48 -
P/RPS 0.90 0.89 1.02 1.00 0.68 0.98 0.86 0.75%
P/EPS 18.75 14.25 10.36 9.35 10.03 6.92 8.45 14.19%
EY 5.33 7.02 9.65 10.69 9.97 14.45 11.84 -12.44%
DY 0.00 0.00 0.00 4.41 4.53 7.27 0.00 -
P/NAPS 0.90 0.88 1.56 1.16 0.96 1.28 1.29 -5.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 16/05/12 18/05/11 25/05/10 25/05/09 21/05/08 24/05/07 -
Price 3.50 3.16 3.15 2.55 2.40 3.38 2.40 -
P/RPS 0.95 0.89 1.03 0.88 0.76 1.16 0.83 2.27%
P/EPS 19.76 14.25 10.46 8.25 11.19 8.21 8.18 15.81%
EY 5.06 7.02 9.56 12.12 8.93 12.19 12.23 -13.66%
DY 0.00 0.00 0.00 5.00 4.06 6.13 0.00 -
P/NAPS 0.95 0.88 1.58 1.02 1.07 1.52 1.25 -4.46%

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