[MANULFE] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 260.94%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 239,056 330,381 291,658 236,732 159,127 214,583 193,598 15.11%
PBT 8,533 24,372 22,880 20,001 5,979 8,749 18,166 -39.60%
Tax -2,650 -5,718 -1,893 -5,398 -1,936 -331 -4,550 -30.28%
NP 5,883 18,654 20,987 14,603 4,043 8,418 13,616 -42.87%
-
NP to SH 5,828 18,621 20,985 14,593 4,043 8,418 13,616 -43.23%
-
Tax Rate 31.06% 23.46% 8.27% 26.99% 32.38% 3.78% 25.05% -
Total Cost 233,173 311,727 270,671 222,129 155,084 206,165 179,982 18.85%
-
Net Worth 760,911 752,816 742,697 728,531 742,697 738,650 728,531 2.94%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 760,911 752,816 742,697 728,531 742,697 738,650 728,531 2.94%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.46% 5.65% 7.20% 6.17% 2.54% 3.92% 7.03% -
ROE 0.77% 2.47% 2.83% 2.00% 0.54% 1.14% 1.87% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 118.13 163.26 144.12 116.98 78.63 106.03 95.67 15.10%
EPS 2.88 9.20 10.37 7.21 2.00 4.16 6.73 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.72 3.67 3.60 3.67 3.65 3.60 2.94%
Adjusted Per Share Value based on latest NOSH - 202,370
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 106.39 147.04 129.80 105.36 70.82 95.50 86.16 15.11%
EPS 2.59 8.29 9.34 6.49 1.80 3.75 6.06 -43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3865 3.3504 3.3054 3.2424 3.3054 3.2874 3.2424 2.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.65 3.55 3.35 3.40 3.32 3.35 3.40 -
P/RPS 3.09 2.17 2.32 2.91 4.22 3.16 3.55 -8.84%
P/EPS 126.74 38.58 32.31 47.15 166.18 80.53 50.53 84.70%
EY 0.79 2.59 3.10 2.12 0.60 1.24 1.98 -45.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.91 0.94 0.90 0.92 0.94 2.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 27/02/14 21/11/13 13/08/13 16/05/13 25/02/13 20/11/12 -
Price 3.80 3.66 3.40 3.50 3.50 3.30 3.43 -
P/RPS 3.22 2.24 2.36 2.99 4.45 3.11 3.59 -7.00%
P/EPS 131.95 39.78 32.79 48.54 175.19 79.33 50.98 88.62%
EY 0.76 2.51 3.05 2.06 0.57 1.26 1.96 -46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.98 0.93 0.97 0.95 0.90 0.95 4.17%

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