[MANULFE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 43.8%
YoY- 54.12%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 303,098 239,056 330,381 291,658 236,732 159,127 214,583 25.96%
PBT 10,521 8,533 24,372 22,880 20,001 5,979 8,749 13.12%
Tax -2,712 -2,650 -5,718 -1,893 -5,398 -1,936 -331 307.98%
NP 7,809 5,883 18,654 20,987 14,603 4,043 8,418 -4.89%
-
NP to SH 7,803 5,828 18,621 20,985 14,593 4,043 8,418 -4.94%
-
Tax Rate 25.78% 31.06% 23.46% 8.27% 26.99% 32.38% 3.78% -
Total Cost 295,289 233,173 311,727 270,671 222,129 155,084 206,165 27.14%
-
Net Worth 746,745 760,911 752,816 742,697 728,531 742,697 738,650 0.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 746,745 760,911 752,816 742,697 728,531 742,697 738,650 0.73%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.58% 2.46% 5.65% 7.20% 6.17% 2.54% 3.92% -
ROE 1.04% 0.77% 2.47% 2.83% 2.00% 0.54% 1.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 149.77 118.13 163.26 144.12 116.98 78.63 106.03 25.97%
EPS 3.86 2.88 9.20 10.37 7.21 2.00 4.16 -4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.76 3.72 3.67 3.60 3.67 3.65 0.73%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 138.11 108.93 150.54 132.89 107.87 72.51 97.77 25.97%
EPS 3.56 2.66 8.48 9.56 6.65 1.84 3.84 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4025 3.4671 3.4302 3.3841 3.3195 3.3841 3.3657 0.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.68 3.65 3.55 3.35 3.40 3.32 3.35 -
P/RPS 2.46 3.09 2.17 2.32 2.91 4.22 3.16 -15.41%
P/EPS 95.44 126.74 38.58 32.31 47.15 166.18 80.53 12.02%
EY 1.05 0.79 2.59 3.10 2.12 0.60 1.24 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 0.95 0.91 0.94 0.90 0.92 5.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 21/05/14 27/02/14 21/11/13 13/08/13 16/05/13 25/02/13 -
Price 3.50 3.80 3.66 3.40 3.50 3.50 3.30 -
P/RPS 2.34 3.22 2.24 2.36 2.99 4.45 3.11 -17.31%
P/EPS 90.77 131.95 39.78 32.79 48.54 175.19 79.33 9.42%
EY 1.10 0.76 2.51 3.05 2.06 0.57 1.26 -8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 0.98 0.93 0.97 0.95 0.90 3.68%

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