[MANULFE] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 12.86%
YoY- -21.28%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 719,168 557,356 525,436 547,132 530,180 458,412 445,536 8.29%
PBT 72,684 65,920 82,708 67,672 89,140 102,116 55,812 4.49%
Tax -4,036 -13,136 -16,068 -14,624 -21,748 -27,852 -16,296 -20.73%
NP 68,648 52,784 66,640 53,048 67,392 74,264 39,516 9.63%
-
NP to SH 68,648 52,784 66,640 53,048 67,392 74,264 39,516 9.63%
-
Tax Rate 5.55% 19.93% 19.43% 21.61% 24.40% 27.27% 29.20% -
Total Cost 650,520 504,572 458,796 494,084 462,788 384,148 406,020 8.16%
-
Net Worth 726,508 404,508 506,075 455,564 449,010 388,731 347,482 13.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 78,964 - - - -
Div Payout % - - - 148.85% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 726,508 404,508 506,075 455,564 449,010 388,731 347,482 13.06%
NOSH 202,370 202,254 202,430 202,473 202,256 202,464 202,024 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.55% 9.47% 12.68% 9.70% 12.71% 16.20% 8.87% -
ROE 9.45% 13.05% 13.17% 11.64% 15.01% 19.10% 11.37% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 355.37 275.57 259.56 270.22 262.13 226.42 220.54 8.26%
EPS 33.92 26.08 32.92 26.20 33.32 36.68 19.56 9.60%
DPS 0.00 0.00 0.00 39.00 0.00 0.00 0.00 -
NAPS 3.59 2.00 2.50 2.25 2.22 1.92 1.72 13.03%
Adjusted Per Share Value based on latest NOSH - 202,473
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 323.41 250.64 236.29 246.05 238.42 206.15 200.36 8.29%
EPS 30.87 23.74 29.97 23.86 30.31 33.40 17.77 9.63%
DPS 0.00 0.00 0.00 35.51 0.00 0.00 0.00 -
NAPS 3.2671 1.8191 2.2758 2.0487 2.0192 1.7481 1.5626 13.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.16 3.12 2.89 2.15 2.85 2.48 2.24 -
P/RPS 0.89 1.13 1.11 0.80 1.09 1.10 1.02 -2.24%
P/EPS 9.32 11.96 8.78 8.21 8.55 6.76 11.45 -3.36%
EY 10.73 8.36 11.39 12.19 11.69 14.79 8.73 3.49%
DY 0.00 0.00 0.00 18.14 0.00 0.00 0.00 -
P/NAPS 0.88 1.56 1.16 0.96 1.28 1.29 1.30 -6.29%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 18/05/11 25/05/10 25/05/09 21/05/08 24/05/07 31/05/06 -
Price 3.16 3.15 2.55 2.40 3.38 2.40 2.39 -
P/RPS 0.89 1.14 0.98 0.89 1.29 1.06 1.08 -3.17%
P/EPS 9.32 12.07 7.75 9.16 10.14 6.54 12.22 -4.41%
EY 10.73 8.29 12.91 10.92 9.86 15.28 8.18 4.62%
DY 0.00 0.00 0.00 16.25 0.00 0.00 0.00 -
P/NAPS 0.88 1.58 1.02 1.07 1.52 1.25 1.39 -7.32%

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