[MANULFE] QoQ TTM 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- 18.12%
YoY- 40.52%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,164,193 1,097,827 1,017,898 902,100 804,040 748,853 769,518 31.88%
PBT 66,306 75,786 73,232 57,609 52,895 44,610 56,802 10.89%
Tax -12,973 -15,659 -14,945 -9,558 -12,215 -8,774 -7,847 39.94%
NP 53,333 60,127 58,287 48,051 40,680 35,836 48,955 5.89%
-
NP to SH 53,237 60,027 58,242 48,039 40,670 35,836 48,955 5.76%
-
Tax Rate 19.57% 20.66% 20.41% 16.59% 23.09% 19.67% 13.81% -
Total Cost 1,110,860 1,037,700 959,611 854,049 763,360 713,017 720,563 33.55%
-
Net Worth 746,745 760,877 752,816 742,697 728,531 742,697 738,650 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 746,745 760,877 752,816 742,697 728,531 742,697 738,650 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 4.58% 5.48% 5.73% 5.33% 5.06% 4.79% 6.36% -
ROE 7.13% 7.89% 7.74% 6.47% 5.58% 4.83% 6.63% -
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 575.28 542.51 502.99 445.77 397.31 370.04 380.25 31.88%
EPS 26.31 29.66 28.78 23.74 20.10 17.71 24.19 5.77%
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 518.13 488.59 453.02 401.48 357.84 333.28 342.48 31.88%
EPS 23.69 26.72 25.92 21.38 18.10 15.95 21.79 5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3234 3.3863 3.3504 3.3054 3.2424 3.3054 3.2874 0.73%
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 0.64 0.67 0.71 0.75 0.86 0.90 0.88 -19.17%
P/EPS 13.99 12.30 12.33 14.11 16.92 18.75 13.85 0.67%
EY 7.15 8.13 8.11 7.09 5.91 5.33 7.22 -0.64%
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 0.61 0.70 0.73 0.76 0.88 0.95 0.87 -21.12%
P/EPS 13.30 12.81 12.72 14.32 17.42 19.76 13.64 -1.67%
EY 7.52 7.81 7.86 6.98 5.74 5.06 7.33 1.72%
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