[MANULFE] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 39.52%
YoY- -18.43%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 236,732 159,127 214,583 193,598 181,545 179,792 201,485 11.35%
PBT 20,001 5,979 8,749 18,166 11,716 18,171 -8,792 -
Tax -5,398 -1,936 -331 -4,550 -1,957 -1,009 2,441 -
NP 14,603 4,043 8,418 13,616 9,759 17,162 -6,351 -
-
NP to SH 14,593 4,043 8,418 13,616 9,759 17,162 -6,351 -
-
Tax Rate 26.99% 32.38% 3.78% 25.05% 16.70% 5.55% - -
Total Cost 222,129 155,084 206,165 179,982 171,786 162,630 207,836 4.53%
-
Net Worth 728,531 742,697 738,650 728,531 710,318 726,508 704,359 2.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 728,531 742,697 738,650 728,531 710,318 726,508 704,359 2.27%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,402 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.17% 2.54% 3.92% 7.03% 5.38% 9.55% -3.15% -
ROE 2.00% 0.54% 1.14% 1.87% 1.37% 2.36% -0.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 116.98 78.63 106.03 95.67 89.71 88.84 99.55 11.36%
EPS 7.21 2.00 4.16 6.73 4.82 8.48 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.67 3.65 3.60 3.51 3.59 3.48 2.28%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 106.46 71.56 96.50 87.06 81.64 80.85 90.61 11.35%
EPS 6.56 1.82 3.79 6.12 4.39 7.72 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2762 3.3399 3.3217 3.2762 3.1943 3.2671 3.1675 2.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.40 3.32 3.35 3.40 3.28 3.16 3.16 -
P/RPS 2.91 4.22 3.16 3.55 3.66 3.56 3.17 -5.55%
P/EPS 47.15 166.18 80.53 50.53 68.02 37.26 -100.71 -
EY 2.12 0.60 1.24 1.98 1.47 2.68 -0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 0.92 0.94 0.93 0.88 0.91 2.18%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 13/08/13 16/05/13 25/02/13 20/11/12 14/08/12 16/05/12 21/02/12 -
Price 3.50 3.50 3.30 3.43 3.20 3.16 3.16 -
P/RPS 2.99 4.45 3.11 3.59 3.57 3.56 3.17 -3.82%
P/EPS 48.54 175.19 79.33 50.98 66.36 37.26 -100.71 -
EY 2.06 0.57 1.26 1.96 1.51 2.68 -0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.90 0.95 0.91 0.88 0.91 4.35%

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