[MANULFE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
02-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.18%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 769,518 679,249 612,143 590,970 638,528 573,013 583,058 4.72%
PBT 56,802 49,733 82,188 93,151 61,056 114,343 71,133 -3.67%
Tax -7,847 -8,827 -17,834 -34,003 -14,053 -29,324 -20,395 -14.70%
NP 48,955 40,906 64,354 59,148 47,003 85,019 50,738 -0.59%
-
NP to SH 48,955 40,906 64,354 59,148 47,003 85,019 50,738 -0.59%
-
Tax Rate 13.81% 17.75% 21.70% 36.50% 23.02% 25.65% 28.67% -
Total Cost 720,563 638,343 547,789 531,822 591,525 487,994 532,320 5.17%
-
Net Worth 738,650 704,359 536,080 487,757 437,173 433,175 370,442 12.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 45,545 - - - -
Div Payout % - - - 77.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 738,650 704,359 536,080 487,757 437,173 433,175 370,442 12.17%
NOSH 202,370 202,370 202,294 202,389 202,395 202,418 202,427 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.36% 6.02% 10.51% 10.01% 7.36% 14.84% 8.70% -
ROE 6.63% 5.81% 12.00% 12.13% 10.75% 19.63% 13.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 380.25 335.59 302.60 292.00 315.49 283.08 288.03 4.73%
EPS 24.19 20.21 31.81 29.22 23.22 42.00 25.06 -0.58%
DPS 0.00 0.00 0.00 22.50 0.00 0.00 0.00 -
NAPS 3.65 3.48 2.65 2.41 2.16 2.14 1.83 12.18%
Adjusted Per Share Value based on latest NOSH - 202,389
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 342.48 302.30 272.44 263.01 284.18 255.02 259.49 4.72%
EPS 21.79 18.21 28.64 26.32 20.92 37.84 22.58 -0.59%
DPS 0.00 0.00 0.00 20.27 0.00 0.00 0.00 -
NAPS 3.2874 3.1348 2.3858 2.1708 1.9457 1.9279 1.6487 12.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.35 3.16 3.10 3.30 2.08 3.20 2.31 -
P/RPS 0.88 0.94 1.02 1.13 0.66 1.13 0.80 1.59%
P/EPS 13.85 15.64 9.74 11.29 8.96 7.62 9.22 7.01%
EY 7.22 6.40 10.26 8.86 11.17 13.13 10.85 -6.55%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 1.17 1.37 0.96 1.50 1.26 -5.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 23/02/11 02/03/10 27/02/09 14/02/08 28/02/07 -
Price 3.30 3.16 3.10 2.71 2.00 2.94 2.50 -
P/RPS 0.87 0.94 1.02 0.93 0.63 1.04 0.87 0.00%
P/EPS 13.64 15.64 9.74 9.27 8.61 7.00 9.97 5.35%
EY 7.33 6.40 10.26 10.78 11.61 14.29 10.03 -5.08%
DY 0.00 0.00 0.00 8.30 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.17 1.12 0.93 1.37 1.37 -6.75%

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