[MANULFE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 40.38%
YoY- -44.72%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 429,247 283,814 136,783 638,528 472,698 271,465 132,545 118.73%
PBT 64,281 40,575 16,918 61,056 44,115 40,113 22,285 102.50%
Tax -21,567 -12,390 -3,656 -14,053 -10,632 -9,592 -5,437 150.37%
NP 42,714 28,185 13,262 47,003 33,483 30,521 16,848 85.82%
-
NP to SH 42,714 28,185 13,262 47,003 33,483 30,521 16,848 85.82%
-
Tax Rate 33.55% 30.54% 21.61% 23.02% 24.10% 23.91% 24.40% -
Total Cost 386,533 255,629 123,521 591,525 439,215 240,944 115,697 123.31%
-
Net Worth 469,429 443,109 455,564 437,049 425,116 420,979 449,010 3.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 19,728 19,727 19,741 - - - - -
Div Payout % 46.19% 69.99% 148.85% - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 469,429 443,109 455,564 437,049 425,116 420,979 449,010 3.00%
NOSH 202,340 202,333 202,473 202,337 202,436 202,393 202,256 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.95% 9.93% 9.70% 7.36% 7.08% 11.24% 12.71% -
ROE 9.10% 6.36% 2.91% 10.75% 7.88% 7.25% 3.75% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 212.14 140.27 67.56 315.58 233.50 134.13 65.53 118.68%
EPS 21.11 13.93 6.55 23.23 16.54 15.08 8.33 85.77%
DPS 9.75 9.75 9.75 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.19 2.25 2.16 2.10 2.08 2.22 2.97%
Adjusted Per Share Value based on latest NOSH - 202,395
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 193.03 127.63 61.51 287.15 212.57 122.08 59.61 118.72%
EPS 19.21 12.67 5.96 21.14 15.06 13.73 7.58 85.77%
DPS 8.87 8.87 8.88 0.00 0.00 0.00 0.00 -
NAPS 2.111 1.9927 2.0487 1.9654 1.9117 1.8931 2.0192 3.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.20 2.37 2.15 2.08 2.82 2.75 2.85 -
P/RPS 1.04 1.69 3.18 0.66 1.21 2.05 4.35 -61.44%
P/EPS 10.42 17.01 32.82 8.95 17.05 18.24 34.21 -54.69%
EY 9.60 5.88 3.05 11.17 5.87 5.48 2.92 120.94%
DY 4.43 4.11 4.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 0.96 0.96 1.34 1.32 1.28 -18.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 24/08/09 25/05/09 27/02/09 26/11/08 27/08/08 21/05/08 -
Price 2.47 2.10 2.40 2.00 2.06 3.10 3.38 -
P/RPS 1.16 1.50 3.55 0.63 0.88 2.31 5.16 -62.99%
P/EPS 11.70 15.08 36.64 8.61 12.45 20.56 40.58 -56.32%
EY 8.55 6.63 2.73 11.62 8.03 4.86 2.46 129.27%
DY 3.95 4.64 4.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.07 0.93 0.98 1.49 1.52 -21.34%

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