[MANULFE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.29%
YoY- 67.57%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 630,264 542,930 530,180 573,006 528,193 500,588 458,412 23.57%
PBT 58,820 80,226 89,140 114,345 115,246 127,516 102,116 -30.70%
Tax -14,176 -19,184 -21,748 -29,324 -29,117 -31,506 -27,852 -36.17%
NP 44,644 61,042 67,392 85,021 86,129 96,010 74,264 -28.70%
-
NP to SH 44,644 61,042 67,392 85,021 86,129 96,010 74,264 -28.70%
-
Tax Rate 24.10% 23.91% 24.40% 25.65% 25.27% 24.71% 27.27% -
Total Cost 585,620 481,888 462,788 487,985 442,064 404,578 384,148 32.35%
-
Net Worth 425,116 420,979 449,010 433,099 412,837 394,644 388,731 6.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 425,116 420,979 449,010 433,099 412,837 394,644 388,731 6.12%
NOSH 202,436 202,393 202,256 202,382 202,371 202,381 202,464 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.08% 11.24% 12.71% 14.84% 16.31% 19.18% 16.20% -
ROE 10.50% 14.50% 15.01% 19.63% 20.86% 24.33% 19.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 311.34 268.25 262.13 283.13 261.00 247.35 226.42 23.58%
EPS 22.05 30.16 33.32 42.01 42.56 47.44 36.68 -28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.08 2.22 2.14 2.04 1.95 1.92 6.13%
Adjusted Per Share Value based on latest NOSH - 202,418
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 287.18 247.39 241.58 261.09 240.67 228.09 208.87 23.57%
EPS 20.34 27.81 30.71 38.74 39.24 43.75 33.84 -28.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.937 1.9182 2.0459 1.9734 1.8811 1.7982 1.7713 6.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.82 2.75 2.85 3.20 3.24 2.86 2.48 -
P/RPS 0.91 1.03 1.09 1.13 1.24 1.16 1.10 -11.84%
P/EPS 12.79 9.12 8.55 7.62 7.61 6.03 6.76 52.79%
EY 7.82 10.97 11.69 13.13 13.14 16.59 14.79 -34.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.28 1.50 1.59 1.47 1.29 2.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 21/05/08 14/02/08 20/11/07 30/08/07 24/05/07 -
Price 2.06 3.10 3.38 2.94 3.28 3.28 2.40 -
P/RPS 0.66 1.16 1.29 1.04 1.26 1.33 1.06 -27.02%
P/EPS 9.34 10.28 10.14 7.00 7.71 6.91 6.54 26.73%
EY 10.71 9.73 9.86 14.29 12.98 14.46 15.28 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.49 1.52 1.37 1.61 1.68 1.25 -14.93%

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