[MANULFE] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 29.28%
YoY- 111.88%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 530,180 573,006 528,193 500,588 458,412 583,884 486,237 5.93%
PBT 89,140 114,345 115,246 127,516 102,116 71,134 63,042 25.95%
Tax -21,748 -29,324 -29,117 -31,506 -27,852 -20,395 -17,737 14.54%
NP 67,392 85,021 86,129 96,010 74,264 50,739 45,305 30.27%
-
NP to SH 67,392 85,021 86,129 96,010 74,264 50,739 45,305 30.27%
-
Tax Rate 24.40% 25.65% 25.27% 24.71% 27.27% 28.67% 28.14% -
Total Cost 462,788 487,985 442,064 404,578 384,148 533,145 440,932 3.27%
-
Net Worth 449,010 433,099 412,837 394,644 388,731 370,232 351,925 17.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 449,010 433,099 412,837 394,644 388,731 370,232 351,925 17.61%
NOSH 202,256 202,382 202,371 202,381 202,464 202,312 202,255 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.71% 14.84% 16.31% 19.18% 16.20% 8.69% 9.32% -
ROE 15.01% 19.63% 20.86% 24.33% 19.10% 13.70% 12.87% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 262.13 283.13 261.00 247.35 226.42 288.60 240.41 5.93%
EPS 33.32 42.01 42.56 47.44 36.68 25.08 22.40 30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.14 2.04 1.95 1.92 1.83 1.74 17.61%
Adjusted Per Share Value based on latest NOSH - 202,316
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 241.58 261.09 240.67 228.09 208.87 266.05 221.55 5.93%
EPS 30.71 38.74 39.24 43.75 33.84 23.12 20.64 30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0459 1.9734 1.8811 1.7982 1.7713 1.687 1.6035 17.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.85 3.20 3.24 2.86 2.48 2.31 2.14 -
P/RPS 1.09 1.13 1.24 1.16 1.10 0.80 0.89 14.45%
P/EPS 8.55 7.62 7.61 6.03 6.76 9.21 9.55 -7.10%
EY 11.69 13.13 13.14 16.59 14.79 10.86 10.47 7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.59 1.47 1.29 1.26 1.23 2.68%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 14/02/08 20/11/07 30/08/07 24/05/07 28/02/07 22/11/06 -
Price 3.38 2.94 3.28 3.28 2.40 2.50 2.20 -
P/RPS 1.29 1.04 1.26 1.33 1.06 0.87 0.92 25.25%
P/EPS 10.14 7.00 7.71 6.91 6.54 9.97 9.82 2.15%
EY 9.86 14.29 12.98 14.46 15.28 10.03 10.18 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.37 1.61 1.68 1.25 1.37 1.26 13.30%

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