[MANULFE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.43%
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 916,689 791,718 636,508 769,518 739,913 722,674 719,168 17.54%
PBT 65,146 51,960 23,916 56,802 64,070 59,774 72,684 -7.03%
Tax -12,302 -14,668 -7,744 -7,847 -10,021 -5,932 -4,036 110.08%
NP 52,844 37,292 16,172 48,955 54,049 53,842 68,648 -15.99%
-
NP to SH 52,828 37,272 16,172 48,955 54,049 53,842 68,648 -16.01%
-
Tax Rate 18.88% 28.23% 32.38% 13.81% 15.64% 9.92% 5.55% -
Total Cost 863,845 754,426 620,336 720,563 685,864 668,832 650,520 20.79%
-
Net Worth 742,697 728,531 742,697 738,650 728,531 710,318 726,508 1.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 742,697 728,531 742,697 738,650 728,531 710,318 726,508 1.47%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.76% 4.71% 2.54% 6.36% 7.30% 7.45% 9.55% -
ROE 7.11% 5.12% 2.18% 6.63% 7.42% 7.58% 9.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 452.98 391.22 314.53 380.25 365.62 357.11 355.37 17.54%
EPS 26.11 18.42 8.00 24.19 26.71 26.60 33.92 -15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.60 3.67 3.65 3.60 3.51 3.59 1.47%
Adjusted Per Share Value based on latest NOSH - 202,370
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 412.24 356.04 286.24 346.05 332.74 324.99 323.41 17.54%
EPS 23.76 16.76 7.27 22.02 24.31 24.21 30.87 -16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3399 3.2762 3.3399 3.3217 3.2762 3.1943 3.2671 1.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.35 3.40 3.32 3.35 3.40 3.28 3.16 -
P/RPS 0.74 0.87 1.06 0.88 0.93 0.92 0.89 -11.56%
P/EPS 12.83 18.46 41.55 13.85 12.73 12.33 9.32 23.72%
EY 7.79 5.42 2.41 7.22 7.86 8.11 10.73 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 0.90 0.92 0.94 0.93 0.88 2.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 13/08/13 16/05/13 25/02/13 20/11/12 14/08/12 16/05/12 -
Price 3.40 3.50 3.50 3.30 3.43 3.20 3.16 -
P/RPS 0.75 0.89 1.11 0.87 0.94 0.90 0.89 -10.77%
P/EPS 13.02 19.00 43.80 13.64 12.84 12.03 9.32 24.94%
EY 7.68 5.26 2.28 7.33 7.79 8.31 10.73 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.95 0.90 0.95 0.91 0.88 3.74%

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