[MANULFE] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 129.35%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 114,603 583,884 364,678 234,213 111,384 474,290 328,362 -50.46%
PBT 25,529 71,134 47,282 31,810 13,953 56,436 42,774 -29.13%
Tax -6,963 -20,395 -13,303 -9,153 -4,074 -16,408 -12,583 -32.62%
NP 18,566 50,739 33,979 22,657 9,879 40,028 30,191 -27.70%
-
NP to SH 18,566 50,739 33,979 22,657 9,879 40,028 30,191 -27.70%
-
Tax Rate 27.27% 28.67% 28.14% 28.77% 29.20% 29.07% 29.42% -
Total Cost 96,037 533,145 330,699 211,556 101,505 434,262 298,171 -53.04%
-
Net Worth 388,731 370,232 351,925 341,877 347,482 339,220 325,094 12.66%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 388,731 370,232 351,925 341,877 347,482 339,220 325,094 12.66%
NOSH 202,464 202,312 202,255 202,294 202,024 201,916 201,922 0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.20% 8.69% 9.32% 9.67% 8.87% 8.44% 9.19% -
ROE 4.78% 13.70% 9.66% 6.63% 2.84% 11.80% 9.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 56.60 288.60 180.31 115.78 55.13 234.89 162.62 -50.55%
EPS 9.17 25.08 16.80 11.20 4.89 19.82 14.95 -27.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.83 1.74 1.69 1.72 1.68 1.61 12.46%
Adjusted Per Share Value based on latest NOSH - 202,183
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.00 259.86 162.30 104.24 49.57 211.08 146.14 -50.46%
EPS 8.26 22.58 15.12 10.08 4.40 17.81 13.44 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7301 1.6477 1.5663 1.5215 1.5465 1.5097 1.4468 12.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.48 2.31 2.14 2.15 2.24 2.30 2.13 -
P/RPS 4.38 0.80 1.19 1.86 4.06 0.98 1.31 123.76%
P/EPS 27.04 9.21 12.74 19.20 45.81 11.60 14.25 53.33%
EY 3.70 10.86 7.85 5.21 2.18 8.62 7.02 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.26 1.23 1.27 1.30 1.37 1.32 -1.52%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 22/11/06 25/08/06 31/05/06 28/02/06 23/11/05 -
Price 2.40 2.50 2.20 2.19 2.39 2.26 2.10 -
P/RPS 4.24 0.87 1.22 1.89 4.33 0.96 1.29 121.22%
P/EPS 26.17 9.97 13.10 19.55 48.88 11.40 14.05 51.44%
EY 3.82 10.03 7.64 5.11 2.05 8.77 7.12 -33.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.37 1.26 1.30 1.39 1.35 1.30 -2.58%

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