[MANULFE] YoY TTM 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- 21.24%
YoY- 18.97%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,037,342 958,833 1,042,695 1,017,898 769,518 679,249 612,143 9.18%
PBT 62,282 47,893 49,914 73,232 56,802 49,733 82,188 -4.51%
Tax -15,819 -12,327 -14,236 -14,945 -7,847 -8,827 -17,834 -1.97%
NP 46,463 35,566 35,678 58,287 48,955 40,906 64,354 -5.27%
-
NP to SH 46,445 35,542 35,644 58,242 48,955 40,906 64,354 -5.28%
-
Tax Rate 25.40% 25.74% 28.52% 20.41% 13.81% 17.75% 21.70% -
Total Cost 990,879 923,267 1,007,017 959,611 720,563 638,343 547,789 10.37%
-
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 % 45.75% 51.24% 56.78% - - - - -
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 202,370 202,370 202,370 202,370 202,370 202,370 202,294 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 4.48% 3.71% 3.42% 5.73% 6.36% 6.02% 10.51% -
ROE 5.81% 4.57% 4.68% 7.74% 6.63% 5.81% 12.00% -
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 512.60 473.80 515.24 502.99 380.25 335.59 302.60 9.17%
EPS 22.95 17.56 17.61 28.78 24.19 20.21 31.81 -5.29%
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 461.67 426.73 464.06 453.02 342.48 302.30 272.44 9.17%
EPS 20.67 15.82 15.86 25.92 21.79 18.21 28.64 -5.28%
DPS 9.46 8.11 9.01 0.00 0.00 0.00 0.00 -
NAPS 3.5576 3.4585 3.3865 3.3504 3.2874 3.1348 2.3858 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 0.59 0.62 0.61 0.71 0.88 0.94 1.02 -8.71%
P/EPS 13.16 16.63 17.83 12.33 13.85 15.64 9.74 5.13%
EY 7.60 6.01 5.61 8.11 7.22 6.40 10.26 -4.87%
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 0.60 0.61 0.64 0.73 0.87 0.94 1.02 -8.45%
P/EPS 13.29 16.40 18.74 12.72 13.64 15.64 9.74 5.31%
EY 7.52 6.10 5.34 7.86 7.33 6.40 10.26 -5.04%
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