[MANULFE] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -5.38%
YoY- -2.65%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,097,827 748,853 719,702 620,123 585,546 642,766 590,955 10.86%
PBT 75,786 44,610 51,424 77,991 96,910 55,689 111,099 -6.17%
Tax -15,659 -8,774 -6,552 -17,101 -34,364 -12,272 -27,798 -9.11%
NP 60,127 35,836 44,872 60,890 62,546 43,417 83,301 -5.28%
-
NP to SH 60,027 35,836 44,872 60,890 62,546 43,417 83,301 -5.31%
-
Tax Rate 20.66% 19.67% 12.74% 21.93% 35.46% 22.04% 25.02% -
Total Cost 1,037,700 713,017 674,830 559,233 523,000 599,349 507,654 12.64%
-
Net Worth 760,877 742,697 726,508 404,508 506,075 455,564 449,010 9.18%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - 25,804 19,741 41,907 -
Div Payout % - - - - 41.26% 45.47% 50.31% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 760,877 742,697 726,508 404,508 506,075 455,564 449,010 9.18%
NOSH 202,370 202,370 202,370 202,254 202,430 202,473 202,256 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.48% 4.79% 6.23% 9.82% 10.68% 6.75% 14.10% -
ROE 7.89% 4.83% 6.18% 15.05% 12.36% 9.53% 18.55% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 542.51 370.04 355.64 306.61 289.26 317.46 292.18 10.85%
EPS 29.66 17.71 22.17 30.11 30.90 21.44 41.19 -5.32%
DPS 0.00 0.00 0.00 0.00 12.75 9.75 20.72 -
NAPS 3.76 3.67 3.59 2.00 2.50 2.25 2.22 9.17%
Adjusted Per Share Value based on latest NOSH - 202,254
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 493.69 336.76 323.65 278.87 263.32 289.05 265.75 10.86%
EPS 26.99 16.12 20.18 27.38 28.13 19.52 37.46 -5.31%
DPS 0.00 0.00 0.00 0.00 11.60 8.88 18.85 -
NAPS 3.4217 3.3399 3.2671 1.8191 2.2758 2.0487 2.0192 9.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.65 3.32 3.16 3.12 2.89 2.15 2.85 -
P/RPS 0.67 0.90 0.89 1.02 1.00 0.68 0.98 -6.13%
P/EPS 12.30 18.75 14.25 10.36 9.35 10.03 6.92 10.05%
EY 8.13 5.33 7.02 9.65 10.69 9.97 14.45 -9.13%
DY 0.00 0.00 0.00 0.00 4.41 4.53 7.27 -
P/NAPS 0.97 0.90 0.88 1.56 1.16 0.96 1.28 -4.51%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 16/05/13 16/05/12 18/05/11 25/05/10 25/05/09 21/05/08 -
Price 3.80 3.50 3.16 3.15 2.55 2.40 3.38 -
P/RPS 0.70 0.95 0.89 1.03 0.88 0.76 1.16 -8.07%
P/EPS 12.81 19.76 14.25 10.46 8.25 11.19 8.21 7.69%
EY 7.81 5.06 7.02 9.56 12.12 8.93 12.19 -7.14%
DY 0.00 0.00 0.00 0.00 5.00 4.06 6.13 -
P/NAPS 1.01 0.95 0.88 1.58 1.02 1.07 1.52 -6.58%

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