[MANULFE] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 41.22%
YoY- -51.41%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 951,145 810,072 600,699 816,520 687,517 554,935 506,806 11.05%
PBT 30,599 26,901 36,887 28,295 48,860 48,053 58,525 -10.23%
Tax -9,201 -8,487 -8,518 -8,958 -9,227 -7,516 -11,268 -3.31%
NP 21,398 18,414 28,369 19,337 39,633 40,537 47,257 -12.35%
-
NP to SH 21,374 18,345 28,346 19,250 39,621 40,537 47,257 -12.37%
-
Tax Rate 30.07% 31.55% 23.09% 31.66% 18.88% 15.64% 19.25% -
Total Cost 929,747 791,658 572,330 797,183 647,884 514,398 459,549 12.44%
-
Net Worth 809,480 785,195 771,029 756,863 742,697 728,531 556,471 6.43%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 809,480 785,195 771,029 756,863 742,697 728,531 556,471 6.43%
NOSH 202,370 202,370 202,370 202,370 202,370 202,370 202,353 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.25% 2.27% 4.72% 2.37% 5.76% 7.30% 9.32% -
ROE 2.64% 2.34% 3.68% 2.54% 5.33% 5.56% 8.49% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 470.00 400.29 296.83 403.48 339.73 274.22 250.46 11.04%
EPS 10.56 9.07 14.01 9.51 19.58 20.03 23.35 -12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.88 3.81 3.74 3.67 3.60 2.75 6.43%
Adjusted Per Share Value based on latest NOSH - 202,370
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 423.31 360.53 267.34 363.40 305.98 246.98 225.56 11.05%
EPS 9.51 8.16 12.62 8.57 17.63 18.04 21.03 -12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6026 3.4946 3.4315 3.3685 3.3054 3.2424 2.4766 6.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.22 3.00 2.85 3.35 3.35 3.40 2.81 -
P/RPS 0.69 0.75 0.96 0.83 0.99 1.24 1.12 -7.74%
P/EPS 30.49 33.09 20.35 35.22 17.11 16.97 12.03 16.74%
EY 3.28 3.02 4.91 2.84 5.84 5.89 8.31 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.75 0.90 0.91 0.94 1.02 -3.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 28/11/16 25/11/15 27/11/14 21/11/13 20/11/12 24/11/11 -
Price 3.29 3.18 2.90 3.40 3.40 3.43 3.16 -
P/RPS 0.70 0.79 0.98 0.84 1.00 1.25 1.26 -9.32%
P/EPS 31.15 35.08 20.70 35.74 17.37 17.12 13.53 14.89%
EY 3.21 2.85 4.83 2.80 5.76 5.84 7.39 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.76 0.91 0.93 0.95 1.15 -5.47%

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