[MANULFE] YoY 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- 43.8%
YoY- 54.12%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 266,274 191,304 274,366 291,658 193,598 180,123 153,826 9.56%
PBT 17,649 18,430 9,241 22,880 18,166 20,544 16,309 1.32%
Tax -4,969 -2,465 -3,596 -1,893 -4,550 -3,851 -3,418 6.42%
NP 12,680 15,965 5,645 20,987 13,616 16,693 12,891 -0.27%
-
NP to SH 12,638 15,960 5,619 20,985 13,616 16,693 12,891 -0.32%
-
Tax Rate 28.15% 13.37% 38.91% 8.27% 25.05% 18.75% 20.96% -
Total Cost 253,594 175,339 268,721 270,671 179,982 163,430 140,935 10.27%
-
Net Worth 785,195 771,029 756,863 742,697 728,531 556,271 518,068 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 785,195 771,029 756,863 742,697 728,531 556,271 518,068 7.16%
NOSH 202,370 202,370 202,370 202,370 202,370 202,280 202,370 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 4.76% 8.35% 2.06% 7.20% 7.03% 9.27% 8.38% -
ROE 1.61% 2.07% 0.74% 2.83% 1.87% 3.00% 2.49% -
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 131.58 94.53 135.58 144.12 95.67 89.05 76.01 9.56%
EPS 6.25 7.89 2.77 10.37 6.73 8.25 6.37 -0.31%
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 118.51 85.14 122.11 129.80 86.16 80.16 68.46 9.56%
EPS 5.62 7.10 2.50 9.34 6.06 7.43 5.74 -0.35%
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 2.4757 2.3057 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 2.28 3.01 2.47 2.32 3.55 3.16 3.68 -7.66%
P/EPS 48.04 36.14 120.65 32.31 50.53 34.05 43.96 1.48%
EY 2.08 2.77 0.83 3.10 1.98 2.94 2.27 -1.44%
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 2.42 3.07 2.51 2.36 3.59 3.55 4.18 -8.69%
P/EPS 50.92 36.77 122.45 32.79 50.98 38.29 49.92 0.33%
EY 1.96 2.72 0.82 3.05 1.96 2.61 2.00 -0.33%
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