[MANULFE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 112.6%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 542,154 239,056 1,017,898 687,517 395,859 159,127 769,518 -20.87%
PBT 19,054 8,533 73,232 48,860 25,980 5,979 56,802 -51.81%
Tax -5,362 -2,650 -14,945 -9,227 -7,334 -1,936 -7,847 -22.47%
NP 13,692 5,883 58,287 39,633 18,646 4,043 48,955 -57.33%
-
NP to SH 13,631 5,828 58,242 39,621 18,636 4,043 48,955 -57.45%
-
Tax Rate 28.14% 31.06% 20.41% 18.88% 28.23% 32.38% 13.81% -
Total Cost 528,462 233,173 959,611 647,884 377,213 155,084 720,563 -18.72%
-
Net Worth 746,745 760,911 752,816 742,697 728,531 742,697 738,650 0.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 746,745 760,911 752,816 742,697 728,531 742,697 738,650 0.73%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.53% 2.46% 5.73% 5.76% 4.71% 2.54% 6.36% -
ROE 1.83% 0.77% 7.74% 5.33% 2.56% 0.54% 6.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 267.90 118.13 502.99 339.73 195.61 78.63 380.25 -20.87%
EPS 6.74 2.88 28.78 19.58 9.21 2.00 24.19 -57.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.76 3.72 3.67 3.60 3.67 3.65 0.73%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 241.29 106.39 453.02 305.98 176.18 70.82 342.48 -20.87%
EPS 6.07 2.59 25.92 17.63 8.29 1.80 21.79 -57.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3234 3.3865 3.3504 3.3054 3.2424 3.3054 3.2874 0.73%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.68 3.65 3.55 3.35 3.40 3.32 3.35 -
P/RPS 1.37 3.09 0.71 0.99 1.74 4.22 0.88 34.43%
P/EPS 54.63 126.74 12.33 17.11 36.92 166.18 13.85 150.27%
EY 1.83 0.79 8.11 5.84 2.71 0.60 7.22 -60.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 0.95 0.91 0.94 0.90 0.92 5.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 27/02/14 21/11/13 13/08/13 16/05/13 25/02/13 -
Price 3.50 3.80 3.66 3.40 3.50 3.50 3.30 -
P/RPS 1.31 3.22 0.73 1.00 1.79 4.45 0.87 31.47%
P/EPS 51.96 131.95 12.72 17.37 38.01 175.19 13.64 144.51%
EY 1.92 0.76 7.86 5.76 2.63 0.57 7.33 -59.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 0.98 0.93 0.97 0.95 0.90 3.68%

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