[MANULFE] QoQ 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- 48.04%
YoY- 70.38%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 145,851 135,698 114,603 219,208 130,464 122,002 111,384 19.67%
PBT 22,677 38,227 25,529 23,852 15,471 17,857 13,953 38.19%
Tax -6,085 -8,790 -6,963 -7,092 -4,150 -5,079 -4,074 30.63%
NP 16,592 29,437 18,566 16,760 11,321 12,778 9,879 41.24%
-
NP to SH 16,592 29,437 18,566 16,760 11,321 12,778 9,879 41.24%
-
Tax Rate 26.83% 22.99% 27.27% 29.73% 26.82% 28.44% 29.20% -
Total Cost 129,259 106,261 96,037 202,448 119,143 109,224 101,505 17.46%
-
Net Worth 412,776 394,516 388,731 370,442 352,388 341,690 347,482 12.15%
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 412,776 394,516 388,731 370,442 352,388 341,690 347,482 12.15%
NOSH 202,341 202,316 202,464 202,427 202,522 202,183 202,024 0.10%
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 11.38% 21.69% 16.20% 7.65% 8.68% 10.47% 8.87% -
ROE 4.02% 7.46% 4.78% 4.52% 3.21% 3.74% 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 72.08 67.07 56.60 108.29 64.42 60.34 55.13 19.54%
EPS 8.20 14.55 9.17 8.28 5.59 6.32 4.89 41.10%
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 65.59 61.02 51.54 98.58 58.67 54.86 50.09 19.67%
EPS 7.46 13.24 8.35 7.54 5.09 5.75 4.44 41.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8563 1.7741 1.7481 1.6659 1.5847 1.5366 1.5626 12.15%
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 4.49 4.26 4.38 2.13 3.32 3.56 4.06 6.93%
P/EPS 39.51 19.66 27.04 27.90 38.28 34.02 45.81 -9.38%
EY 2.53 5.09 3.70 3.58 2.61 2.94 2.18 10.42%
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 4.55 4.89 4.24 2.31 3.42 3.63 4.33 3.35%
P/EPS 40.00 22.54 26.17 30.20 39.36 34.65 48.88 -12.50%
EY 2.50 4.44 3.82 3.31 2.54 2.89 2.05 14.13%
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