[MANULFE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -26.8%
YoY- -20.14%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,056,523 992,127 1,097,827 748,853 719,702 620,123 585,546 10.32%
PBT 42,962 47,884 75,786 44,610 51,424 77,991 96,910 -12.66%
Tax -11,660 -13,707 -15,659 -8,774 -6,552 -17,101 -34,364 -16.47%
NP 31,302 34,177 60,127 35,836 44,872 60,890 62,546 -10.88%
-
NP to SH 31,279 34,192 60,027 35,836 44,872 60,890 62,546 -10.89%
-
Tax Rate 27.14% 28.63% 20.66% 19.67% 12.74% 21.93% 35.46% -
Total Cost 1,025,221 957,950 1,037,700 713,017 674,830 559,233 523,000 11.86%
-
Net Worth 779,124 775,077 760,877 742,697 726,508 404,508 506,075 7.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 18,213 20,237 - - - - 25,804 -5.63%
Div Payout % 58.23% 59.19% - - - - 41.26% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 779,124 775,077 760,877 742,697 726,508 404,508 506,075 7.44%
NOSH 202,370 202,370 202,370 202,370 202,370 202,254 202,430 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.96% 3.44% 5.48% 4.79% 6.23% 9.82% 10.68% -
ROE 4.01% 4.41% 7.89% 4.83% 6.18% 15.05% 12.36% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 522.07 490.25 542.51 370.04 355.64 306.61 289.26 10.33%
EPS 15.46 16.90 29.66 17.71 22.17 30.11 30.90 -10.89%
DPS 9.00 10.00 0.00 0.00 0.00 0.00 12.75 -5.63%
NAPS 3.85 3.83 3.76 3.67 3.59 2.00 2.50 7.45%
Adjusted Per Share Value based on latest NOSH - 202,370
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 470.21 441.55 488.59 333.28 320.31 275.99 260.60 10.32%
EPS 13.92 15.22 26.72 15.95 19.97 27.10 27.84 -10.90%
DPS 8.11 9.01 0.00 0.00 0.00 0.00 11.48 -5.62%
NAPS 3.4675 3.4495 3.3863 3.3054 3.2334 1.8003 2.2523 7.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.00 3.08 3.65 3.32 3.16 3.12 2.89 -
P/RPS 0.57 0.63 0.67 0.90 0.89 1.02 1.00 -8.93%
P/EPS 19.41 18.23 12.30 18.75 14.25 10.36 9.35 12.93%
EY 5.15 5.49 8.13 5.33 7.02 9.65 10.69 -11.45%
DY 3.00 3.25 0.00 0.00 0.00 0.00 4.41 -6.21%
P/NAPS 0.78 0.80 0.97 0.90 0.88 1.56 1.16 -6.39%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 21/05/14 16/05/13 16/05/12 18/05/11 25/05/10 -
Price 2.80 3.12 3.80 3.50 3.16 3.15 2.55 -
P/RPS 0.54 0.64 0.70 0.95 0.89 1.03 0.88 -7.80%
P/EPS 18.12 18.47 12.81 19.76 14.25 10.46 8.25 13.99%
EY 5.52 5.42 7.81 5.06 7.02 9.56 12.12 -12.27%
DY 3.21 3.21 0.00 0.00 0.00 0.00 5.00 -7.11%
P/NAPS 0.73 0.81 1.01 0.95 0.88 1.58 1.02 -5.41%

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