[MANULFE] QoQ TTM 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- -8.26%
YoY- -48.16%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 804,040 748,853 769,518 756,420 742,945 719,702 679,249 11.91%
PBT 52,895 44,610 56,802 39,261 41,639 51,424 49,733 4.19%
Tax -12,215 -8,774 -7,847 -5,075 -4,376 -6,552 -8,827 24.20%
NP 40,680 35,836 48,955 34,186 37,263 44,872 40,906 -0.36%
-
NP to SH 40,670 35,836 48,955 34,186 37,263 44,872 40,906 -0.38%
-
Tax Rate 23.09% 19.67% 13.81% 12.93% 10.51% 12.74% 17.75% -
Total Cost 763,360 713,017 720,563 722,234 705,682 674,830 638,343 12.67%
-
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 202,370 202,370 202,370 202,370 202,370 202,370 202,370 0.00%
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 5.06% 4.79% 6.36% 4.52% 5.02% 6.23% 6.02% -
ROE 5.58% 4.83% 6.63% 4.69% 5.25% 6.18% 5.81% -
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 397.31 370.04 380.25 373.78 367.12 355.64 335.59 11.92%
EPS 20.10 17.71 24.19 16.89 18.41 22.17 20.21 -0.36%
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 361.58 336.76 346.05 340.16 334.10 323.65 305.46 11.91%
EPS 18.29 16.12 22.02 15.37 16.76 20.18 18.40 -0.39%
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 0.86 0.90 0.88 0.91 0.89 0.89 0.94 -5.76%
P/EPS 16.92 18.75 13.85 20.13 17.81 14.25 15.64 5.38%
EY 5.91 5.33 7.22 4.97 5.61 7.02 6.40 -5.17%
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 0.88 0.95 0.87 0.92 0.87 0.89 0.94 -4.30%
P/EPS 17.42 19.76 13.64 20.30 17.38 14.25 15.64 7.45%
EY 5.74 5.06 7.33 4.93 5.75 7.02 6.40 -7.00%
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