[MANULFE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
02-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.86%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 576,964 557,794 525,436 590,970 572,329 567,628 547,132 3.59%
PBT 76,718 82,460 82,708 93,151 85,708 81,150 67,672 8.71%
Tax -15,836 -16,918 -16,068 -34,003 -28,756 -24,780 -14,624 5.44%
NP 60,882 65,542 66,640 59,148 56,952 56,370 53,048 9.60%
-
NP to SH 60,882 65,542 66,640 59,148 56,952 56,370 53,048 9.60%
-
Tax Rate 20.64% 20.52% 19.43% 36.50% 33.55% 30.54% 21.61% -
Total Cost 516,081 492,252 458,796 531,822 515,377 511,258 494,084 2.94%
-
Net Worth 518,150 499,965 506,075 487,672 469,429 443,109 455,564 8.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 45,529 26,304 39,454 78,964 -
Div Payout % - - - 76.98% 46.19% 69.99% 148.85% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 518,150 499,965 506,075 487,672 469,429 443,109 455,564 8.95%
NOSH 202,402 202,415 202,430 202,353 202,340 202,333 202,473 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.55% 11.75% 12.68% 10.01% 9.95% 9.93% 9.70% -
ROE 11.75% 13.11% 13.17% 12.13% 12.13% 12.72% 11.64% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 285.06 275.57 259.56 292.05 282.86 280.54 270.22 3.62%
EPS 30.08 32.38 32.92 29.23 28.15 27.86 26.20 9.63%
DPS 0.00 0.00 0.00 22.50 13.00 19.50 39.00 -
NAPS 2.56 2.47 2.50 2.41 2.32 2.19 2.25 8.97%
Adjusted Per Share Value based on latest NOSH - 202,389
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 256.78 248.25 233.85 263.01 254.72 252.63 243.50 3.60%
EPS 27.10 29.17 29.66 26.32 25.35 25.09 23.61 9.61%
DPS 0.00 0.00 0.00 20.26 11.71 17.56 35.14 -
NAPS 2.3061 2.2251 2.2523 2.1704 2.0892 1.9721 2.0275 8.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.80 2.58 2.89 3.30 2.20 2.37 2.15 -
P/RPS 0.98 0.94 1.11 1.13 0.78 0.84 0.80 14.47%
P/EPS 9.31 7.97 8.78 11.29 7.82 8.51 8.21 8.73%
EY 10.74 12.55 11.39 8.86 12.79 11.76 12.19 -8.08%
DY 0.00 0.00 0.00 6.82 5.91 8.23 18.14 -
P/NAPS 1.09 1.04 1.16 1.37 0.95 1.08 0.96 8.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 25/08/10 25/05/10 02/03/10 13/11/09 24/08/09 25/05/09 -
Price 3.18 2.80 2.55 2.71 2.47 2.10 2.40 -
P/RPS 1.12 1.02 0.98 0.93 0.87 0.75 0.89 16.54%
P/EPS 10.57 8.65 7.75 9.27 8.78 7.54 9.16 10.00%
EY 9.46 11.56 12.91 10.79 11.40 13.27 10.92 -9.11%
DY 0.00 0.00 0.00 8.30 5.26 9.29 16.25 -
P/NAPS 1.24 1.13 1.02 1.12 1.06 0.96 1.07 10.31%

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