[MANULFE] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 9.7%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 992,127 1,097,827 748,853 719,702 620,123 585,546 642,766 7.49%
PBT 47,884 75,786 44,610 51,424 77,991 96,910 55,689 -2.48%
Tax -13,707 -15,659 -8,774 -6,552 -17,101 -34,364 -12,272 1.85%
NP 34,177 60,127 35,836 44,872 60,890 62,546 43,417 -3.90%
-
NP to SH 34,192 60,027 35,836 44,872 60,890 62,546 43,417 -3.90%
-
Tax Rate 28.63% 20.66% 19.67% 12.74% 21.93% 35.46% 22.04% -
Total Cost 957,950 1,037,700 713,017 674,830 559,233 523,000 599,349 8.12%
-
Net Worth 775,077 760,877 742,697 726,508 404,508 506,075 455,564 9.25%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 20,237 - - - - 25,804 19,741 0.41%
Div Payout % 59.19% - - - - 41.26% 45.47% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 775,077 760,877 742,697 726,508 404,508 506,075 455,564 9.25%
NOSH 202,370 202,370 202,370 202,370 202,254 202,430 202,473 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.44% 5.48% 4.79% 6.23% 9.82% 10.68% 6.75% -
ROE 4.41% 7.89% 4.83% 6.18% 15.05% 12.36% 9.53% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 490.25 542.51 370.04 355.64 306.61 289.26 317.46 7.50%
EPS 16.90 29.66 17.71 22.17 30.11 30.90 21.44 -3.88%
DPS 10.00 0.00 0.00 0.00 0.00 12.75 9.75 0.42%
NAPS 3.83 3.76 3.67 3.59 2.00 2.50 2.25 9.26%
Adjusted Per Share Value based on latest NOSH - 202,370
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 441.55 488.59 333.28 320.31 275.99 260.60 286.07 7.49%
EPS 15.22 26.72 15.95 19.97 27.10 27.84 19.32 -3.89%
DPS 9.01 0.00 0.00 0.00 0.00 11.48 8.79 0.41%
NAPS 3.4495 3.3863 3.3054 3.2334 1.8003 2.2523 2.0275 9.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.08 3.65 3.32 3.16 3.12 2.89 2.15 -
P/RPS 0.63 0.67 0.90 0.89 1.02 1.00 0.68 -1.26%
P/EPS 18.23 12.30 18.75 14.25 10.36 9.35 10.03 10.46%
EY 5.49 8.13 5.33 7.02 9.65 10.69 9.97 -9.46%
DY 3.25 0.00 0.00 0.00 0.00 4.41 4.53 -5.38%
P/NAPS 0.80 0.97 0.90 0.88 1.56 1.16 0.96 -2.99%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 21/05/14 16/05/13 16/05/12 18/05/11 25/05/10 25/05/09 -
Price 3.12 3.80 3.50 3.16 3.15 2.55 2.40 -
P/RPS 0.64 0.70 0.95 0.89 1.03 0.88 0.76 -2.82%
P/EPS 18.47 12.81 19.76 14.25 10.46 8.25 11.19 8.70%
EY 5.42 7.81 5.06 7.02 9.56 12.12 8.93 -7.98%
DY 3.21 0.00 0.00 0.00 0.00 5.00 4.06 -3.83%
P/NAPS 0.81 1.01 0.95 0.88 1.58 1.02 1.07 -4.53%

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