[MANULFE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 40.94%
YoY- 8.8%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 506,806 297,641 139,339 612,143 432,723 278,897 131,359 145.79%
PBT 58,525 37,981 16,480 82,188 57,539 41,230 20,677 99.96%
Tax -11,268 -7,417 -3,284 -17,834 -11,877 -8,459 -4,017 98.77%
NP 47,257 30,564 13,196 64,354 45,662 32,771 16,660 100.25%
-
NP to SH 47,257 30,564 13,196 64,354 45,662 32,771 16,660 100.25%
-
Tax Rate 19.25% 19.53% 19.93% 21.70% 20.64% 20.52% 19.43% -
Total Cost 459,549 267,077 126,143 547,789 387,061 246,126 114,699 152.04%
-
Net Worth 556,471 404,773 404,508 536,283 518,150 499,965 506,075 6.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 556,471 404,773 404,508 536,283 518,150 499,965 506,075 6.52%
NOSH 202,353 202,386 202,254 202,371 202,402 202,415 202,430 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.32% 10.27% 9.47% 10.51% 10.55% 11.75% 12.68% -
ROE 8.49% 7.55% 3.26% 12.00% 8.81% 6.55% 3.29% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 250.46 147.07 68.89 302.49 213.79 137.78 64.89 145.85%
EPS 23.35 15.10 6.52 31.80 22.56 16.19 8.23 100.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.00 2.00 2.65 2.56 2.47 2.50 6.55%
Adjusted Per Share Value based on latest NOSH - 202,294
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 227.91 133.85 62.66 275.28 194.60 125.42 59.07 145.79%
EPS 21.25 13.74 5.93 28.94 20.53 14.74 7.49 100.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5025 1.8203 1.8191 2.4117 2.3301 2.2483 2.2758 6.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.81 3.02 3.12 3.10 2.80 2.58 2.89 -
P/RPS 1.12 2.05 4.53 1.02 1.31 1.87 4.45 -60.10%
P/EPS 12.03 20.00 47.82 9.75 12.41 15.94 35.12 -51.01%
EY 8.31 5.00 2.09 10.26 8.06 6.28 2.85 103.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.51 1.56 1.17 1.09 1.04 1.16 -8.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 16/08/11 18/05/11 23/02/11 16/11/10 25/08/10 25/05/10 -
Price 3.16 2.94 3.15 3.10 3.18 2.80 2.55 -
P/RPS 1.26 2.00 4.57 1.02 1.49 2.03 3.93 -53.12%
P/EPS 13.53 19.47 48.28 9.75 14.10 17.29 30.98 -42.40%
EY 7.39 5.14 2.07 10.26 7.09 5.78 3.23 73.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.47 1.58 1.17 1.24 1.13 1.02 8.31%

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