[MANULFE] QoQ TTM 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- 17.12%
YoY- 45.45%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 573,013 615,360 599,973 586,277 583,058 509,778 496,780 9.95%
PBT 114,343 110,285 103,079 82,709 71,133 60,943 62,053 50.13%
Tax -29,324 -28,930 -26,995 -23,284 -20,395 -17,128 -17,753 39.60%
NP 85,019 81,355 76,084 59,425 50,738 43,815 44,300 54.25%
-
NP to SH 85,019 81,355 76,084 59,425 50,738 43,815 44,300 54.25%
-
Tax Rate 25.65% 26.23% 26.19% 28.15% 28.67% 28.10% 28.61% -
Total Cost 487,994 534,005 523,889 526,852 532,320 465,963 452,480 5.15%
-
Net Worth 433,175 412,776 394,516 388,731 370,442 352,388 341,690 17.08%
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 433,175 412,776 394,516 388,731 370,442 352,388 341,690 17.08%
NOSH 202,418 202,341 202,316 202,464 202,427 202,522 202,183 0.07%
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% 13.22% 12.68% 10.14% 8.70% 8.59% 8.92% -
ROE 19.63% 19.71% 19.29% 15.29% 13.70% 12.43% 12.96% -
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 283.08 304.12 296.55 289.57 288.03 251.71 245.71 9.86%
EPS 42.00 40.21 37.61 29.35 25.06 21.63 21.91 54.13%
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 257.68 276.73 269.81 263.65 262.20 229.25 223.40 9.95%
EPS 38.23 36.59 34.21 26.72 22.82 19.70 19.92 54.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.948 1.8563 1.7741 1.7481 1.6659 1.5847 1.5366 17.08%
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 1.07 0.96 0.86 0.80 0.85 0.88 18.08%
P/EPS 7.62 8.06 7.61 8.45 9.22 9.89 9.81 -15.46%
EY 13.13 12.41 13.15 11.84 10.85 10.11 10.19 18.35%
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 1.08 1.11 0.83 0.87 0.87 0.89 10.91%
P/EPS 7.00 8.16 8.72 8.18 9.97 10.17 10.00 -21.11%
EY 14.29 12.26 11.47 12.23 10.03 9.83 10.00 26.78%
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