[MANULFE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.29%
YoY- 90.11%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 542,930 530,180 573,006 528,193 500,588 458,412 583,884 -4.73%
PBT 80,226 89,140 114,345 115,246 127,516 102,116 71,134 8.35%
Tax -19,184 -21,748 -29,324 -29,117 -31,506 -27,852 -20,395 -4.00%
NP 61,042 67,392 85,021 86,129 96,010 74,264 50,739 13.12%
-
NP to SH 61,042 67,392 85,021 86,129 96,010 74,264 50,739 13.12%
-
Tax Rate 23.91% 24.40% 25.65% 25.27% 24.71% 27.27% 28.67% -
Total Cost 481,888 462,788 487,985 442,064 404,578 384,148 533,145 -6.52%
-
Net Worth 420,979 449,010 433,099 412,837 394,644 388,731 370,232 8.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 420,979 449,010 433,099 412,837 394,644 388,731 370,232 8.94%
NOSH 202,393 202,256 202,382 202,371 202,381 202,464 202,312 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.24% 12.71% 14.84% 16.31% 19.18% 16.20% 8.69% -
ROE 14.50% 15.01% 19.63% 20.86% 24.33% 19.10% 13.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 268.25 262.13 283.13 261.00 247.35 226.42 288.60 -4.76%
EPS 30.16 33.32 42.01 42.56 47.44 36.68 25.08 13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.22 2.14 2.04 1.95 1.92 1.83 8.92%
Adjusted Per Share Value based on latest NOSH - 202,341
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 247.39 241.58 261.09 240.67 228.09 208.87 266.05 -4.73%
EPS 27.81 30.71 38.74 39.24 43.75 33.84 23.12 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9182 2.0459 1.9734 1.8811 1.7982 1.7713 1.687 8.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.75 2.85 3.20 3.24 2.86 2.48 2.31 -
P/RPS 1.03 1.09 1.13 1.24 1.16 1.10 0.80 18.36%
P/EPS 9.12 8.55 7.62 7.61 6.03 6.76 9.21 -0.65%
EY 10.97 11.69 13.13 13.14 16.59 14.79 10.86 0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.50 1.59 1.47 1.29 1.26 3.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 21/05/08 14/02/08 20/11/07 30/08/07 24/05/07 28/02/07 -
Price 3.10 3.38 2.94 3.28 3.28 2.40 2.50 -
P/RPS 1.16 1.29 1.04 1.26 1.33 1.06 0.87 21.16%
P/EPS 10.28 10.14 7.00 7.71 6.91 6.54 9.97 2.06%
EY 9.73 9.86 14.29 12.98 14.46 15.28 10.03 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.52 1.37 1.61 1.68 1.25 1.37 5.76%

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