[MANULFE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -63.41%
YoY- 87.93%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 573,006 396,145 250,294 114,603 583,884 364,678 234,213 81.26%
PBT 114,345 86,435 63,758 25,529 71,134 47,282 31,810 134.11%
Tax -29,324 -21,838 -15,753 -6,963 -20,395 -13,303 -9,153 116.86%
NP 85,021 64,597 48,005 18,566 50,739 33,979 22,657 140.89%
-
NP to SH 85,021 64,597 48,005 18,566 50,739 33,979 22,657 140.89%
-
Tax Rate 25.65% 25.27% 24.71% 27.27% 28.67% 28.14% 28.77% -
Total Cost 487,985 331,548 202,289 96,037 533,145 330,699 211,556 74.31%
-
Net Worth 433,099 412,837 394,644 388,731 370,232 351,925 341,877 17.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 433,099 412,837 394,644 388,731 370,232 351,925 341,877 17.02%
NOSH 202,382 202,371 202,381 202,464 202,312 202,255 202,294 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.84% 16.31% 19.18% 16.20% 8.69% 9.32% 9.67% -
ROE 19.63% 15.65% 12.16% 4.78% 13.70% 9.66% 6.63% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 283.13 195.75 123.67 56.60 288.60 180.31 115.78 81.21%
EPS 42.01 31.92 23.72 9.17 25.08 16.80 11.20 140.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.04 1.95 1.92 1.83 1.74 1.69 16.99%
Adjusted Per Share Value based on latest NOSH - 202,464
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 261.09 180.50 114.05 52.22 266.05 166.16 106.72 81.26%
EPS 38.74 29.43 21.87 8.46 23.12 15.48 10.32 140.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9734 1.8811 1.7982 1.7713 1.687 1.6035 1.5578 17.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.24 2.86 2.48 2.31 2.14 2.15 -
P/RPS 1.13 1.66 2.31 4.38 0.80 1.19 1.86 -28.20%
P/EPS 7.62 10.15 12.06 27.04 9.21 12.74 19.20 -45.90%
EY 13.13 9.85 8.29 3.70 10.86 7.85 5.21 84.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.59 1.47 1.29 1.26 1.23 1.27 11.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/02/08 20/11/07 30/08/07 24/05/07 28/02/07 22/11/06 25/08/06 -
Price 2.94 3.28 3.28 2.40 2.50 2.20 2.19 -
P/RPS 1.04 1.68 2.65 4.24 0.87 1.22 1.89 -32.77%
P/EPS 7.00 10.28 13.83 26.17 9.97 13.10 19.55 -49.48%
EY 14.29 9.73 7.23 3.82 10.03 7.64 5.11 98.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.61 1.68 1.25 1.37 1.26 1.30 3.54%

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