[MANULFE] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 370.23%
YoY- 30.05%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 214,583 193,598 181,545 179,792 201,485 180,123 158,302 22.36%
PBT 8,749 18,166 11,716 18,171 -8,792 20,544 21,501 -44.93%
Tax -331 -4,550 -1,957 -1,009 2,441 -3,851 -4,133 -81.27%
NP 8,418 13,616 9,759 17,162 -6,351 16,693 17,368 -38.16%
-
NP to SH 8,418 13,616 9,759 17,162 -6,351 16,693 17,368 -38.16%
-
Tax Rate 3.78% 25.05% 16.70% 5.55% - 18.75% 19.22% -
Total Cost 206,165 179,982 171,786 162,630 207,836 163,430 140,934 28.71%
-
Net Worth 738,650 728,531 710,318 726,508 704,359 556,271 404,574 49.10%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 738,650 728,531 710,318 726,508 704,359 556,271 404,574 49.10%
NOSH 202,370 202,370 202,370 202,370 202,402 202,280 202,287 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.92% 7.03% 5.38% 9.55% -3.15% 9.27% 10.97% -
ROE 1.14% 1.87% 1.37% 2.36% -0.90% 3.00% 4.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 106.03 95.67 89.71 88.84 99.55 89.05 78.26 22.32%
EPS 4.16 6.73 4.82 8.48 -3.14 8.25 8.58 -38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.60 3.51 3.59 3.48 2.75 2.00 49.06%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 95.50 86.16 80.80 80.02 89.67 80.16 70.45 22.37%
EPS 3.75 6.06 4.34 7.64 -2.83 7.43 7.73 -38.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2874 3.2424 3.1613 3.2334 3.1348 2.4757 1.8006 49.10%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.35 3.40 3.28 3.16 3.16 2.81 3.02 -
P/RPS 3.16 3.55 3.66 3.56 3.17 3.16 3.86 -12.43%
P/EPS 80.53 50.53 68.02 37.26 -100.71 34.05 35.17 73.28%
EY 1.24 1.98 1.47 2.68 -0.99 2.94 2.84 -42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.93 0.88 0.91 1.02 1.51 -28.02%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 20/11/12 14/08/12 16/05/12 21/02/12 24/11/11 16/08/11 -
Price 3.30 3.43 3.20 3.16 3.16 3.16 2.94 -
P/RPS 3.11 3.59 3.57 3.56 3.17 3.55 3.76 -11.83%
P/EPS 79.33 50.98 66.36 37.26 -100.71 38.29 34.24 74.64%
EY 1.26 1.96 1.51 2.68 -0.99 2.61 2.92 -42.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.91 0.88 0.91 1.15 1.47 -27.79%

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