[MANULFE] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 16.94%
YoY- -26.86%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 753,952 1,042,695 1,088,693 1,084,308 956,224 1,017,898 916,689 -12.22%
PBT 26,012 49,914 37,726 38,108 34,132 73,232 65,146 -45.80%
Tax -8,484 -14,236 -11,944 -10,724 -10,600 -14,945 -12,302 -21.95%
NP 17,528 35,678 25,782 27,384 23,532 58,287 52,844 -52.11%
-
NP to SH 17,504 35,644 25,666 27,262 23,312 58,242 52,828 -52.14%
-
Tax Rate 32.62% 28.52% 31.66% 28.14% 31.06% 20.41% 18.88% -
Total Cost 736,424 1,007,017 1,062,910 1,056,924 932,692 959,611 863,845 -10.10%
-
Net Worth 775,077 760,911 756,863 746,745 760,911 752,816 742,697 2.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 20,237 - - - - - -
Div Payout % - 56.78% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 775,077 760,911 756,863 746,745 760,911 752,816 742,697 2.88%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.32% 3.42% 2.37% 2.53% 2.46% 5.73% 5.76% -
ROE 2.26% 4.68% 3.39% 3.65% 3.06% 7.74% 7.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 372.56 515.24 537.97 535.80 472.51 502.99 452.98 -12.22%
EPS 8.64 17.61 12.68 13.48 11.52 28.78 26.11 -52.19%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.76 3.74 3.69 3.76 3.72 3.67 2.88%
Adjusted Per Share Value based on latest NOSH - 202,370
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.55 464.06 484.53 482.58 425.57 453.02 407.98 -12.22%
EPS 7.79 15.86 11.42 12.13 10.38 25.92 23.51 -52.14%
DPS 0.00 9.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4495 3.3865 3.3685 3.3234 3.3865 3.3504 3.3054 2.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.08 3.14 3.35 3.68 3.65 3.55 3.35 -
P/RPS 0.83 0.61 0.62 0.69 0.77 0.71 0.74 7.95%
P/EPS 35.61 17.83 26.41 27.32 31.69 12.33 12.83 97.62%
EY 2.81 5.61 3.79 3.66 3.16 8.11 7.79 -49.35%
DY 0.00 3.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.90 1.00 0.97 0.95 0.91 -8.23%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 24/02/15 27/11/14 19/08/14 21/05/14 27/02/14 21/11/13 -
Price 3.12 3.30 3.40 3.50 3.80 3.66 3.40 -
P/RPS 0.84 0.64 0.63 0.65 0.80 0.73 0.75 7.85%
P/EPS 36.07 18.74 26.81 25.98 32.99 12.72 13.02 97.37%
EY 2.77 5.34 3.73 3.85 3.03 7.86 7.68 -49.36%
DY 0.00 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.91 0.95 1.01 0.98 0.93 -8.80%

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