[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.78%
YoY- -21.28%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 590,970 429,247 283,814 136,783 638,528 472,698 271,465 67.73%
PBT 93,151 64,281 40,575 16,918 61,056 44,115 40,113 75.09%
Tax -34,003 -21,567 -12,390 -3,656 -14,053 -10,632 -9,592 131.95%
NP 59,148 42,714 28,185 13,262 47,003 33,483 30,521 55.25%
-
NP to SH 59,148 42,714 28,185 13,262 47,003 33,483 30,521 55.25%
-
Tax Rate 36.50% 33.55% 30.54% 21.61% 23.02% 24.10% 23.91% -
Total Cost 531,822 386,533 255,629 123,521 591,525 439,215 240,944 69.28%
-
Net Worth 487,672 469,429 443,109 455,564 437,049 425,116 420,979 10.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 45,529 19,728 19,727 19,741 - - - -
Div Payout % 76.98% 46.19% 69.99% 148.85% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 487,672 469,429 443,109 455,564 437,049 425,116 420,979 10.27%
NOSH 202,353 202,340 202,333 202,473 202,337 202,436 202,393 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.01% 9.95% 9.93% 9.70% 7.36% 7.08% 11.24% -
ROE 12.13% 9.10% 6.36% 2.91% 10.75% 7.88% 7.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 292.05 212.14 140.27 67.56 315.58 233.50 134.13 67.75%
EPS 29.23 21.11 13.93 6.55 23.23 16.54 15.08 55.27%
DPS 22.50 9.75 9.75 9.75 0.00 0.00 0.00 -
NAPS 2.41 2.32 2.19 2.25 2.16 2.10 2.08 10.28%
Adjusted Per Share Value based on latest NOSH - 202,473
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 265.76 193.03 127.63 61.51 287.15 212.57 122.08 67.73%
EPS 26.60 19.21 12.67 5.96 21.14 15.06 13.73 55.22%
DPS 20.47 8.87 8.87 8.88 0.00 0.00 0.00 -
NAPS 2.1931 2.111 1.9927 2.0487 1.9654 1.9117 1.8931 10.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.30 2.20 2.37 2.15 2.08 2.82 2.75 -
P/RPS 1.13 1.04 1.69 3.18 0.66 1.21 2.05 -32.69%
P/EPS 11.29 10.42 17.01 32.82 8.95 17.05 18.24 -27.30%
EY 8.86 9.60 5.88 3.05 11.17 5.87 5.48 37.63%
DY 6.82 4.43 4.11 4.53 0.00 0.00 0.00 -
P/NAPS 1.37 0.95 1.08 0.96 0.96 1.34 1.32 2.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/03/10 13/11/09 24/08/09 25/05/09 27/02/09 26/11/08 27/08/08 -
Price 2.71 2.47 2.10 2.40 2.00 2.06 3.10 -
P/RPS 0.93 1.16 1.50 3.55 0.63 0.88 2.31 -45.38%
P/EPS 9.27 11.70 15.08 36.64 8.61 12.45 20.56 -41.11%
EY 10.79 8.55 6.63 2.73 11.62 8.03 4.86 69.93%
DY 8.30 3.95 4.64 4.06 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 0.96 1.07 0.93 0.98 1.49 -17.28%

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