[MANULFE] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 112.52%
YoY- -7.65%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 131,359 590,970 429,247 283,814 136,783 638,528 472,698 -57.44%
PBT 20,677 93,151 64,281 40,575 16,918 61,056 44,115 -39.68%
Tax -4,017 -34,003 -21,567 -12,390 -3,656 -14,053 -10,632 -47.76%
NP 16,660 59,148 42,714 28,185 13,262 47,003 33,483 -37.23%
-
NP to SH 16,660 59,148 42,714 28,185 13,262 47,003 33,483 -37.23%
-
Tax Rate 19.43% 36.50% 33.55% 30.54% 21.61% 23.02% 24.10% -
Total Cost 114,699 531,822 386,533 255,629 123,521 591,525 439,215 -59.17%
-
Net Worth 506,075 487,672 469,429 443,109 455,564 437,049 425,116 12.33%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 45,529 19,728 19,727 19,741 - - -
Div Payout % - 76.98% 46.19% 69.99% 148.85% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 506,075 487,672 469,429 443,109 455,564 437,049 425,116 12.33%
NOSH 202,430 202,353 202,340 202,333 202,473 202,337 202,436 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.68% 10.01% 9.95% 9.93% 9.70% 7.36% 7.08% -
ROE 3.29% 12.13% 9.10% 6.36% 2.91% 10.75% 7.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 64.89 292.05 212.14 140.27 67.56 315.58 233.50 -57.44%
EPS 8.23 29.23 21.11 13.93 6.55 23.23 16.54 -37.23%
DPS 0.00 22.50 9.75 9.75 9.75 0.00 0.00 -
NAPS 2.50 2.41 2.32 2.19 2.25 2.16 2.10 12.33%
Adjusted Per Share Value based on latest NOSH - 202,483
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.46 263.01 191.04 126.31 60.88 284.18 210.38 -57.45%
EPS 7.41 26.32 19.01 12.54 5.90 20.92 14.90 -37.25%
DPS 0.00 20.26 8.78 8.78 8.79 0.00 0.00 -
NAPS 2.2523 2.1704 2.0892 1.9721 2.0275 1.9451 1.892 12.33%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.89 3.30 2.20 2.37 2.15 2.08 2.82 -
P/RPS 4.45 1.13 1.04 1.69 3.18 0.66 1.21 138.44%
P/EPS 35.12 11.29 10.42 17.01 32.82 8.95 17.05 61.96%
EY 2.85 8.86 9.60 5.88 3.05 11.17 5.87 -38.25%
DY 0.00 6.82 4.43 4.11 4.53 0.00 0.00 -
P/NAPS 1.16 1.37 0.95 1.08 0.96 0.96 1.34 -9.17%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 02/03/10 13/11/09 24/08/09 25/05/09 27/02/09 26/11/08 -
Price 2.55 2.71 2.47 2.10 2.40 2.00 2.06 -
P/RPS 3.93 0.93 1.16 1.50 3.55 0.63 0.88 171.43%
P/EPS 30.98 9.27 11.70 15.08 36.64 8.61 12.45 83.73%
EY 3.23 10.79 8.55 6.63 2.73 11.62 8.03 -45.53%
DY 0.00 8.30 3.95 4.64 4.06 0.00 0.00 -
P/NAPS 1.02 1.12 1.06 0.96 1.07 0.93 0.98 2.70%

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