[MANULFE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 32.58%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 364,678 234,213 111,384 474,290 328,362 210,580 98,345 139.38%
PBT 47,282 31,810 13,953 56,436 42,774 26,194 12,681 140.25%
Tax -13,303 -9,153 -4,074 -16,408 -12,583 -7,808 -3,630 137.51%
NP 33,979 22,657 9,879 40,028 30,191 18,386 9,051 141.35%
-
NP to SH 33,979 22,657 9,879 40,028 30,191 18,386 9,051 141.35%
-
Tax Rate 28.14% 28.77% 29.20% 29.07% 29.42% 29.81% 28.63% -
Total Cost 330,699 211,556 101,505 434,262 298,171 192,194 89,294 139.18%
-
Net Worth 351,925 341,877 347,482 339,220 325,094 314,985 324,985 5.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 351,925 341,877 347,482 339,220 325,094 314,985 324,985 5.44%
NOSH 202,255 202,294 202,024 201,916 201,922 201,913 201,854 0.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.32% 9.67% 8.87% 8.44% 9.19% 8.73% 9.20% -
ROE 9.66% 6.63% 2.84% 11.80% 9.29% 5.84% 2.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 180.31 115.78 55.13 234.89 162.62 104.29 48.72 139.07%
EPS 16.80 11.20 4.89 19.82 14.95 9.11 4.48 141.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.72 1.68 1.61 1.56 1.61 5.30%
Adjusted Per Share Value based on latest NOSH - 201,878
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 164.00 105.33 50.09 213.29 147.66 94.70 44.23 139.37%
EPS 15.28 10.19 4.44 18.00 13.58 8.27 4.07 141.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5826 1.5374 1.5626 1.5255 1.4619 1.4165 1.4615 5.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.14 2.15 2.24 2.30 2.13 2.14 2.34 -
P/RPS 1.19 1.86 4.06 0.98 1.31 2.05 4.80 -60.50%
P/EPS 12.74 19.20 45.81 11.60 14.25 23.50 52.19 -60.90%
EY 7.85 5.21 2.18 8.62 7.02 4.26 1.92 155.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.27 1.30 1.37 1.32 1.37 1.45 -10.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 31/05/06 28/02/06 23/11/05 24/08/05 30/05/05 -
Price 2.20 2.19 2.39 2.26 2.10 2.15 2.25 -
P/RPS 1.22 1.89 4.33 0.96 1.29 2.06 4.62 -58.80%
P/EPS 13.10 19.55 48.88 11.40 14.05 23.61 50.18 -59.11%
EY 7.64 5.11 2.05 8.77 7.12 4.24 1.99 144.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.30 1.39 1.35 1.30 1.38 1.40 -6.77%

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