[MANULFE] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.67%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 636,508 719,168 557,356 525,436 547,132 530,180 458,412 5.61%
PBT 23,916 72,684 65,920 82,708 67,672 89,140 102,116 -21.47%
Tax -7,744 -4,036 -13,136 -16,068 -14,624 -21,748 -27,852 -19.19%
NP 16,172 68,648 52,784 66,640 53,048 67,392 74,264 -22.41%
-
NP to SH 16,172 68,648 52,784 66,640 53,048 67,392 74,264 -22.41%
-
Tax Rate 32.38% 5.55% 19.93% 19.43% 21.61% 24.40% 27.27% -
Total Cost 620,336 650,520 504,572 458,796 494,084 462,788 384,148 8.30%
-
Net Worth 742,697 726,508 404,508 506,075 455,564 449,010 388,731 11.38%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 78,964 - - -
Div Payout % - - - - 148.85% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 742,697 726,508 404,508 506,075 455,564 449,010 388,731 11.38%
NOSH 202,370 202,370 202,254 202,430 202,473 202,256 202,464 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.54% 9.55% 9.47% 12.68% 9.70% 12.71% 16.20% -
ROE 2.18% 9.45% 13.05% 13.17% 11.64% 15.01% 19.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 314.53 355.37 275.57 259.56 270.22 262.13 226.42 5.62%
EPS 8.00 33.92 26.08 32.92 26.20 33.32 36.68 -22.39%
DPS 0.00 0.00 0.00 0.00 39.00 0.00 0.00 -
NAPS 3.67 3.59 2.00 2.50 2.25 2.22 1.92 11.39%
Adjusted Per Share Value based on latest NOSH - 202,430
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 286.24 323.41 250.64 236.29 246.05 238.42 206.15 5.61%
EPS 7.27 30.87 23.74 29.97 23.86 30.31 33.40 -22.42%
DPS 0.00 0.00 0.00 0.00 35.51 0.00 0.00 -
NAPS 3.3399 3.2671 1.8191 2.2758 2.0487 2.0192 1.7481 11.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.32 3.16 3.12 2.89 2.15 2.85 2.48 -
P/RPS 1.06 0.89 1.13 1.11 0.80 1.09 1.10 -0.61%
P/EPS 41.55 9.32 11.96 8.78 8.21 8.55 6.76 35.30%
EY 2.41 10.73 8.36 11.39 12.19 11.69 14.79 -26.07%
DY 0.00 0.00 0.00 0.00 18.14 0.00 0.00 -
P/NAPS 0.90 0.88 1.56 1.16 0.96 1.28 1.29 -5.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 16/05/12 18/05/11 25/05/10 25/05/09 21/05/08 24/05/07 -
Price 3.50 3.16 3.15 2.55 2.40 3.38 2.40 -
P/RPS 1.11 0.89 1.14 0.98 0.89 1.29 1.06 0.77%
P/EPS 43.80 9.32 12.07 7.75 9.16 10.14 6.54 37.25%
EY 2.28 10.73 8.29 12.91 10.92 9.86 15.28 -27.15%
DY 0.00 0.00 0.00 0.00 16.25 0.00 0.00 -
P/NAPS 0.95 0.88 1.58 1.02 1.07 1.52 1.25 -4.46%

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