[MANULFE] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.27%
YoY- 121.2%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 227,270 358,134 226,175 330,381 214,583 201,485 179,420 4.01%
PBT 35,381 11,006 21,619 24,372 8,749 -8,792 24,649 6.20%
Tax -7,332 -3,809 -5,278 -5,718 -331 2,441 -5,957 3.51%
NP 28,049 7,197 16,341 18,654 8,418 -6,351 18,692 6.99%
-
NP to SH 28,100 7,196 16,394 18,621 8,418 -6,351 18,692 7.02%
-
Tax Rate 20.72% 34.61% 24.41% 23.46% 3.78% - 24.17% -
Total Cost 199,221 350,937 209,834 311,727 206,165 207,836 160,728 3.63%
-
Net Worth 799,361 777,100 760,911 752,816 738,650 704,359 536,080 6.87%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 21,248 18,213 20,237 - - - - -
Div Payout % 75.62% 253.10% 123.44% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 799,361 777,100 760,911 752,816 738,650 704,359 536,080 6.87%
NOSH 202,370 202,370 202,370 202,370 202,370 202,402 202,294 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.34% 2.01% 7.22% 5.65% 3.92% -3.15% 10.42% -
ROE 3.52% 0.93% 2.15% 2.47% 1.14% -0.90% 3.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 112.30 176.97 111.76 163.26 106.03 99.55 88.69 4.00%
EPS 13.88 3.55 8.10 9.20 4.16 -3.14 9.24 7.01%
DPS 10.50 9.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.84 3.76 3.72 3.65 3.48 2.65 6.87%
Adjusted Per Share Value based on latest NOSH - 202,370
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 103.56 163.18 103.06 150.54 97.77 91.81 81.75 4.01%
EPS 12.80 3.28 7.47 8.48 3.84 -2.89 8.52 7.01%
DPS 9.68 8.30 9.22 0.00 0.00 0.00 0.00 -
NAPS 3.6423 3.5408 3.4671 3.4302 3.3657 3.2094 2.4426 6.87%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.02 2.92 3.14 3.55 3.35 3.16 3.10 -
P/RPS 2.69 1.65 2.81 2.17 3.16 3.17 3.50 -4.28%
P/EPS 21.75 82.12 38.76 38.58 80.53 -100.71 33.55 -6.96%
EY 4.60 1.22 2.58 2.59 1.24 -0.99 2.98 7.49%
DY 3.48 3.08 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.84 0.95 0.92 0.91 1.17 -6.93%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 24/02/15 27/02/14 25/02/13 21/02/12 23/02/11 -
Price 3.05 2.88 3.30 3.66 3.30 3.16 3.10 -
P/RPS 2.72 1.63 2.95 2.24 3.11 3.17 3.50 -4.11%
P/EPS 21.97 80.99 40.74 39.78 79.33 -100.71 33.55 -6.80%
EY 4.55 1.23 2.45 2.51 1.26 -0.99 2.98 7.30%
DY 3.44 3.13 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.88 0.98 0.90 0.91 1.17 -6.72%

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