[MANULFE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -43.64%
YoY- 46.56%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 138,920 132,545 176,861 145,851 135,698 114,603 219,208 -26.24%
PBT 17,828 22,285 27,910 22,677 38,227 25,529 23,852 -17.65%
Tax -4,155 -5,437 -7,486 -6,085 -8,790 -6,963 -7,092 -30.00%
NP 13,673 16,848 20,424 16,592 29,437 18,566 16,760 -12.70%
-
NP to SH 13,673 16,848 20,424 16,592 29,437 18,566 16,760 -12.70%
-
Tax Rate 23.31% 24.40% 26.82% 26.83% 22.99% 27.27% 29.73% -
Total Cost 125,247 115,697 156,437 129,259 106,261 96,037 202,448 -27.41%
-
Net Worth 420,707 449,010 433,175 412,776 394,516 388,731 370,442 8.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 420,707 449,010 433,175 412,776 394,516 388,731 370,442 8.86%
NOSH 202,263 202,256 202,418 202,341 202,316 202,464 202,427 -0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.84% 12.71% 11.55% 11.38% 21.69% 16.20% 7.65% -
ROE 3.25% 3.75% 4.71% 4.02% 7.46% 4.78% 4.52% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 68.68 65.53 87.37 72.08 67.07 56.60 108.29 -26.20%
EPS 6.76 8.33 10.09 8.20 14.55 9.17 8.28 -12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.22 2.14 2.04 1.95 1.92 1.83 8.92%
Adjusted Per Share Value based on latest NOSH - 202,341
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 61.83 58.99 78.71 64.91 60.39 51.00 97.56 -26.23%
EPS 6.09 7.50 9.09 7.38 13.10 8.26 7.46 -12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8724 1.9983 1.9279 1.8371 1.7558 1.7301 1.6487 8.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.75 2.85 3.20 3.24 2.86 2.48 2.31 -
P/RPS 4.00 4.35 3.66 4.49 4.26 4.38 2.13 52.27%
P/EPS 40.68 34.21 31.71 39.51 19.66 27.04 27.90 28.61%
EY 2.46 2.92 3.15 2.53 5.09 3.70 3.58 -22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.50 1.59 1.47 1.29 1.26 3.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 21/05/08 14/02/08 20/11/07 30/08/07 24/05/07 28/02/07 -
Price 3.10 3.38 2.94 3.28 3.28 2.40 2.50 -
P/RPS 4.51 5.16 3.36 4.55 4.89 4.24 2.31 56.27%
P/EPS 45.86 40.58 29.14 40.00 22.54 26.17 30.20 32.14%
EY 2.18 2.46 3.43 2.50 4.44 3.82 3.31 -24.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.52 1.37 1.61 1.68 1.25 1.37 5.76%

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