[MANULFE] YoY Cumulative Quarter 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- 112.6%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 810,072 600,699 816,520 687,517 554,935 506,806 432,723 11.00%
PBT 26,901 36,887 28,295 48,860 48,053 58,525 57,539 -11.89%
Tax -8,487 -8,518 -8,958 -9,227 -7,516 -11,268 -11,877 -5.44%
NP 18,414 28,369 19,337 39,633 40,537 47,257 45,662 -14.03%
-
NP to SH 18,345 28,346 19,250 39,621 40,537 47,257 45,662 -14.08%
-
Tax Rate 31.55% 23.09% 31.66% 18.88% 15.64% 19.25% 20.64% -
Total Cost 791,658 572,330 797,183 647,884 514,398 459,549 387,061 12.65%
-
Net Worth 785,195 771,029 756,863 742,697 728,531 556,471 518,150 7.16%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 785,195 771,029 756,863 742,697 728,531 556,471 518,150 7.16%
NOSH 202,370 202,370 202,370 202,370 202,370 202,353 202,402 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.27% 4.72% 2.37% 5.76% 7.30% 9.32% 10.55% -
ROE 2.34% 3.68% 2.54% 5.33% 5.56% 8.49% 8.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 400.29 296.83 403.48 339.73 274.22 250.46 213.79 11.00%
EPS 9.07 14.01 9.51 19.58 20.03 23.35 22.56 -14.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.88 3.81 3.74 3.67 3.60 2.75 2.56 7.16%
Adjusted Per Share Value based on latest NOSH - 202,370
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 360.53 267.34 363.40 305.98 246.98 225.56 192.59 11.00%
EPS 8.16 12.62 8.57 17.63 18.04 21.03 20.32 -14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4946 3.4315 3.3685 3.3054 3.2424 2.4766 2.3061 7.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.00 2.85 3.35 3.35 3.40 2.81 2.80 -
P/RPS 0.75 0.96 0.83 0.99 1.24 1.12 1.31 -8.86%
P/EPS 33.09 20.35 35.22 17.11 16.97 12.03 12.41 17.73%
EY 3.02 4.91 2.84 5.84 5.89 8.31 8.06 -15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.90 0.91 0.94 1.02 1.09 -5.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 27/11/14 21/11/13 20/11/12 24/11/11 16/11/10 -
Price 3.18 2.90 3.40 3.40 3.43 3.16 3.18 -
P/RPS 0.79 0.98 0.84 1.00 1.25 1.26 1.49 -10.02%
P/EPS 35.08 20.70 35.74 17.37 17.12 13.53 14.10 16.38%
EY 2.85 4.83 2.80 5.76 5.84 7.39 7.09 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.91 0.93 0.95 1.15 1.24 -6.65%

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