[MANULFE] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 96.7%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 395,859 361,337 297,641 278,897 283,814 271,465 250,294 7.93%
PBT 25,980 29,887 37,981 41,230 40,575 40,113 63,758 -13.88%
Tax -7,334 -2,966 -7,417 -8,459 -12,390 -9,592 -15,753 -11.95%
NP 18,646 26,921 30,564 32,771 28,185 30,521 48,005 -14.56%
-
NP to SH 18,636 26,921 30,564 32,771 28,185 30,521 48,005 -14.57%
-
Tax Rate 28.23% 9.92% 19.53% 20.52% 30.54% 23.91% 24.71% -
Total Cost 377,213 334,416 267,077 246,126 255,629 240,944 202,289 10.93%
-
Net Worth 728,531 710,318 404,773 499,965 443,109 420,979 394,644 10.74%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 19,727 - - -
Div Payout % - - - - 69.99% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 728,531 710,318 404,773 499,965 443,109 420,979 394,644 10.74%
NOSH 202,370 202,370 202,386 202,415 202,333 202,393 202,381 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.71% 7.45% 10.27% 11.75% 9.93% 11.24% 19.18% -
ROE 2.56% 3.79% 7.55% 6.55% 6.36% 7.25% 12.16% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 195.61 178.55 147.07 137.78 140.27 134.13 123.67 7.93%
EPS 9.21 13.30 15.10 16.19 13.93 15.08 23.72 -14.57%
DPS 0.00 0.00 0.00 0.00 9.75 0.00 0.00 -
NAPS 3.60 3.51 2.00 2.47 2.19 2.08 1.95 10.74%
Adjusted Per Share Value based on latest NOSH - 202,399
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 176.18 160.81 132.47 124.12 126.31 120.82 111.39 7.93%
EPS 8.29 11.98 13.60 14.58 12.54 13.58 21.36 -14.58%
DPS 0.00 0.00 0.00 0.00 8.78 0.00 0.00 -
NAPS 3.2424 3.1613 1.8015 2.2251 1.9721 1.8736 1.7564 10.74%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.40 3.28 3.02 2.58 2.37 2.75 2.86 -
P/RPS 1.74 1.84 2.05 1.87 1.69 2.05 2.31 -4.60%
P/EPS 36.92 24.66 20.00 15.94 17.01 18.24 12.06 20.47%
EY 2.71 4.06 5.00 6.28 5.88 5.48 8.29 -16.98%
DY 0.00 0.00 0.00 0.00 4.11 0.00 0.00 -
P/NAPS 0.94 0.93 1.51 1.04 1.08 1.32 1.47 -7.17%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 13/08/13 14/08/12 16/08/11 25/08/10 24/08/09 27/08/08 30/08/07 -
Price 3.50 3.20 2.94 2.80 2.10 3.10 3.28 -
P/RPS 1.79 1.79 2.00 2.03 1.50 2.31 2.65 -6.32%
P/EPS 38.01 24.05 19.47 17.29 15.08 20.56 13.83 18.33%
EY 2.63 4.16 5.14 5.78 6.63 4.86 7.23 -15.49%
DY 0.00 0.00 0.00 0.00 4.64 0.00 0.00 -
P/NAPS 0.97 0.91 1.47 1.13 0.96 1.49 1.68 -8.74%

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