[MANULFE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 49.32%
YoY- 26.76%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 396,145 250,294 114,603 583,884 364,678 234,213 111,384 132.81%
PBT 86,435 63,758 25,529 71,134 47,282 31,810 13,953 236.92%
Tax -21,838 -15,753 -6,963 -20,395 -13,303 -9,153 -4,074 205.97%
NP 64,597 48,005 18,566 50,739 33,979 22,657 9,879 249.27%
-
NP to SH 64,597 48,005 18,566 50,739 33,979 22,657 9,879 249.27%
-
Tax Rate 25.27% 24.71% 27.27% 28.67% 28.14% 28.77% 29.20% -
Total Cost 331,548 202,289 96,037 533,145 330,699 211,556 101,505 119.98%
-
Net Worth 412,837 394,644 388,731 370,232 351,925 341,877 347,482 12.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 412,837 394,644 388,731 370,232 351,925 341,877 347,482 12.16%
NOSH 202,371 202,381 202,464 202,312 202,255 202,294 202,024 0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.31% 19.18% 16.20% 8.69% 9.32% 9.67% 8.87% -
ROE 15.65% 12.16% 4.78% 13.70% 9.66% 6.63% 2.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 195.75 123.67 56.60 288.60 180.31 115.78 55.13 132.56%
EPS 31.92 23.72 9.17 25.08 16.80 11.20 4.89 248.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.95 1.92 1.83 1.74 1.69 1.72 12.03%
Adjusted Per Share Value based on latest NOSH - 202,427
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 176.31 111.39 51.00 259.86 162.30 104.24 49.57 132.82%
EPS 28.75 21.36 8.26 22.58 15.12 10.08 4.40 249.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8374 1.7564 1.7301 1.6477 1.5663 1.5215 1.5465 12.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.24 2.86 2.48 2.31 2.14 2.15 2.24 -
P/RPS 1.66 2.31 4.38 0.80 1.19 1.86 4.06 -44.88%
P/EPS 10.15 12.06 27.04 9.21 12.74 19.20 45.81 -63.35%
EY 9.85 8.29 3.70 10.86 7.85 5.21 2.18 173.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.47 1.29 1.26 1.23 1.27 1.30 14.35%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 30/08/07 24/05/07 28/02/07 22/11/06 25/08/06 31/05/06 -
Price 3.28 3.28 2.40 2.50 2.20 2.19 2.39 -
P/RPS 1.68 2.65 4.24 0.87 1.22 1.89 4.33 -46.77%
P/EPS 10.28 13.83 26.17 9.97 13.10 19.55 48.88 -64.60%
EY 9.73 7.23 3.82 10.03 7.64 5.11 2.05 182.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.68 1.25 1.37 1.26 1.30 1.39 10.28%

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