[MANULFE] QoQ 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- -1.91%
YoY- -21.28%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 161,723 145,433 147,031 136,783 165,830 201,233 138,920 10.63%
PBT 28,870 23,706 23,657 16,918 16,941 4,002 17,828 37.77%
Tax -12,436 -9,177 -8,734 -3,656 -3,421 -1,040 -4,155 107.27%
NP 16,434 14,529 14,923 13,262 13,520 2,962 13,673 13.00%
-
NP to SH 16,434 14,529 14,923 13,262 13,520 2,962 13,673 13.00%
-
Tax Rate 43.08% 38.71% 36.92% 21.61% 20.19% 25.99% 23.31% -
Total Cost 145,289 130,904 132,108 123,521 152,310 198,271 125,247 10.37%
-
Net Worth 487,757 469,460 443,437 455,564 437,173 426,041 420,707 10.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 25,804 - - 19,741 - - - -
Div Payout % 157.02% - - 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 487,757 469,460 443,437 455,564 437,173 426,041 420,707 10.33%
NOSH 202,389 202,353 202,483 202,473 202,395 202,876 202,263 0.04%
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 10.16% 9.99% 10.15% 9.70% 8.15% 1.47% 9.84% -
ROE 3.37% 3.09% 3.37% 2.91% 3.09% 0.70% 3.25% -
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 79.91 71.87 72.61 67.56 81.93 99.19 68.68 10.59%
EPS 8.12 7.18 7.37 6.55 6.68 1.46 6.76 12.96%
DPS 12.75 0.00 0.00 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 72.73 65.40 66.12 61.51 74.57 90.49 62.47 10.63%
EPS 7.39 6.53 6.71 5.96 6.08 1.33 6.15 12.98%
DPS 11.60 0.00 0.00 8.88 0.00 0.00 0.00 -
NAPS 2.1934 2.1112 1.9941 2.0487 1.966 1.9159 1.8919 10.33%
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 4.13 3.06 3.26 3.18 2.54 2.84 4.00 2.14%
P/EPS 40.64 30.64 32.16 32.82 31.14 193.15 40.68 -0.06%
EY 2.46 3.26 3.11 3.05 3.21 0.52 2.46 0.00%
DY 3.86 0.00 0.00 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 3.39 3.44 2.89 3.55 2.44 2.08 4.51 -17.28%
P/EPS 33.37 34.40 28.49 36.64 29.94 141.10 45.86 -19.05%
EY 3.00 2.91 3.51 2.73 3.34 0.71 2.18 23.64%
DY 4.70 0.00 0.00 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