[MANULFE] QoQ Cumulative 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- 20.77%
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 687,517 395,859 159,127 769,518 554,935 361,337 179,792 144.33%
PBT 48,860 25,980 5,979 56,802 48,053 29,887 18,171 93.25%
Tax -9,227 -7,334 -1,936 -7,847 -7,516 -2,966 -1,009 336.71%
NP 39,633 18,646 4,043 48,955 40,537 26,921 17,162 74.62%
-
NP to SH 39,621 18,636 4,043 48,955 40,537 26,921 17,162 74.58%
-
Tax Rate 18.88% 28.23% 32.38% 13.81% 15.64% 9.92% 5.55% -
Total Cost 647,884 377,213 155,084 720,563 514,398 334,416 162,630 151.09%
-
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 5.33% 2.56% 0.54% 6.63% 5.56% 3.79% 2.36% -
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 339.73 195.61 78.63 380.25 274.22 178.55 88.84 144.34%
EPS 19.58 9.21 2.00 24.19 20.03 13.30 8.48 74.60%
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 309.18 178.02 71.56 346.05 249.55 162.49 80.85 144.34%
EPS 17.82 8.38 1.82 22.02 18.23 12.11 7.72 74.57%
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 0.99 1.74 4.22 0.88 1.24 1.84 3.56 -57.36%
P/EPS 17.11 36.92 166.18 13.85 16.97 24.66 37.26 -40.45%
EY 5.84 2.71 0.60 7.22 5.89 4.06 2.68 68.00%
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 1.00 1.79 4.45 0.87 1.25 1.79 3.56 -57.07%
P/EPS 17.37 38.01 175.19 13.64 17.12 24.05 37.26 -39.84%
EY 5.76 2.63 0.57 7.33 5.84 4.16 2.68 66.46%
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