[MANULFE] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.57%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 630,887 620,123 612,143 594,446 586,053 585,546 590,970 4.46%
PBT 78,939 77,991 82,188 86,409 93,806 96,910 93,151 -10.47%
Tax -16,792 -17,101 -17,834 -24,313 -30,072 -34,364 -34,003 -37.60%
NP 62,147 60,890 64,354 62,096 63,734 62,546 59,148 3.36%
-
NP to SH 62,147 60,890 64,354 62,096 63,734 62,546 59,148 3.36%
-
Tax Rate 21.27% 21.93% 21.70% 28.14% 32.06% 35.46% 36.50% -
Total Cost 568,740 559,233 547,789 532,350 522,319 523,000 531,822 4.58%
-
Net Worth 404,574 404,508 536,080 518,068 499,926 506,075 487,757 -11.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 25,804 25,804 25,804 45,545 -
Div Payout % - - - 41.56% 40.49% 41.26% 77.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 404,574 404,508 536,080 518,068 499,926 506,075 487,757 -11.75%
NOSH 202,287 202,254 202,294 202,370 202,399 202,430 202,389 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.85% 9.82% 10.51% 10.45% 10.88% 10.68% 10.01% -
ROE 15.36% 15.05% 12.00% 11.99% 12.75% 12.36% 12.13% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 311.88 306.61 302.60 293.74 289.55 289.26 292.00 4.50%
EPS 30.72 30.11 31.81 30.68 31.49 30.90 29.22 3.40%
DPS 0.00 0.00 0.00 12.75 12.75 12.75 22.50 -
NAPS 2.00 2.00 2.65 2.56 2.47 2.50 2.41 -11.72%
Adjusted Per Share Value based on latest NOSH - 202,370
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 283.71 278.87 275.28 267.32 263.55 263.32 265.76 4.46%
EPS 27.95 27.38 28.94 27.92 28.66 28.13 26.60 3.36%
DPS 0.00 0.00 0.00 11.60 11.60 11.60 20.48 -
NAPS 1.8194 1.8191 2.4108 2.3298 2.2482 2.2758 2.1934 -11.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.02 3.12 3.10 2.80 2.58 2.89 3.30 -
P/RPS 0.97 1.02 1.02 0.95 0.89 1.00 1.13 -9.70%
P/EPS 9.83 10.36 9.74 9.13 8.19 9.35 11.29 -8.84%
EY 10.17 9.65 10.26 10.96 12.21 10.69 8.86 9.65%
DY 0.00 0.00 0.00 4.55 4.94 4.41 6.82 -
P/NAPS 1.51 1.56 1.17 1.09 1.04 1.16 1.37 6.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 18/05/11 23/02/11 16/11/10 25/08/10 25/05/10 02/03/10 -
Price 2.94 3.15 3.10 3.18 2.80 2.55 2.71 -
P/RPS 0.94 1.03 1.02 1.08 0.97 0.88 0.93 0.71%
P/EPS 9.57 10.46 9.74 10.36 8.89 8.25 9.27 2.15%
EY 10.45 9.56 10.26 9.65 11.25 12.12 10.78 -2.05%
DY 0.00 0.00 0.00 4.01 4.55 5.00 8.30 -
P/NAPS 1.47 1.58 1.17 1.24 1.13 1.02 1.12 19.93%

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