[MANULFE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.03%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 739,913 675,741 576,964 572,329 630,264 528,193 486,237 7.24%
PBT 64,070 78,033 76,718 85,708 58,820 115,246 63,042 0.26%
Tax -10,021 -15,024 -15,836 -28,756 -14,176 -29,117 -17,737 -9.06%
NP 54,049 63,009 60,882 56,952 44,644 86,129 45,305 2.98%
-
NP to SH 54,049 63,009 60,882 56,952 44,644 86,129 45,305 2.98%
-
Tax Rate 15.64% 19.25% 20.64% 33.55% 24.10% 25.27% 28.14% -
Total Cost 685,864 612,732 516,081 515,377 585,620 442,064 440,932 7.63%
-
Net Worth 728,531 556,471 518,150 469,429 425,116 412,837 351,925 12.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 26,304 - - - -
Div Payout % - - - 46.19% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 728,531 556,471 518,150 469,429 425,116 412,837 351,925 12.88%
NOSH 202,370 202,353 202,402 202,340 202,436 202,371 202,255 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.30% 9.32% 10.55% 9.95% 7.08% 16.31% 9.32% -
ROE 7.42% 11.32% 11.75% 12.13% 10.50% 20.86% 12.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 365.62 333.94 285.06 282.86 311.34 261.00 240.41 7.23%
EPS 26.71 31.13 30.08 28.15 22.05 42.56 22.40 2.97%
DPS 0.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 3.60 2.75 2.56 2.32 2.10 2.04 1.74 12.86%
Adjusted Per Share Value based on latest NOSH - 202,353
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 332.74 303.88 259.46 257.38 283.43 237.53 218.66 7.24%
EPS 24.31 28.34 27.38 25.61 20.08 38.73 20.37 2.98%
DPS 0.00 0.00 0.00 11.83 0.00 0.00 0.00 -
NAPS 3.2762 2.5025 2.3301 2.111 1.9117 1.8565 1.5826 12.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.40 2.81 2.80 2.20 2.82 3.24 2.14 -
P/RPS 0.93 0.84 0.98 0.78 0.91 1.24 0.89 0.73%
P/EPS 12.73 9.02 9.31 7.82 12.79 7.61 9.55 4.90%
EY 7.86 11.08 10.74 12.79 7.82 13.14 10.47 -4.66%
DY 0.00 0.00 0.00 5.91 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.09 0.95 1.34 1.59 1.23 -4.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 24/11/11 16/11/10 13/11/09 26/11/08 20/11/07 22/11/06 -
Price 3.43 3.16 3.18 2.47 2.06 3.28 2.20 -
P/RPS 0.94 0.95 1.12 0.87 0.66 1.26 0.92 0.35%
P/EPS 12.84 10.15 10.57 8.78 9.34 7.71 9.82 4.56%
EY 7.79 9.85 9.46 11.40 10.71 12.98 10.18 -4.35%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.95 1.15 1.24 1.06 0.98 1.61 1.26 -4.59%

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