[MANULFE] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.36%
YoY- 38.83%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 500,588 468,426 421,160 408,584 361,300 266,912 406,178 3.54%
PBT 127,516 63,620 52,388 48,806 35,126 39,546 28,822 28.11%
Tax -31,506 -18,306 -15,616 -13,928 -10,004 -11,740 -8,408 24.61%
NP 96,010 45,314 36,772 34,878 25,122 27,806 20,414 29.42%
-
NP to SH 96,010 45,314 36,772 34,878 25,122 27,806 20,414 29.42%
-
Tax Rate 24.71% 28.77% 29.81% 28.54% 28.48% 29.69% 29.17% -
Total Cost 404,578 423,112 384,388 373,706 336,178 239,106 385,764 0.79%
-
Net Worth 394,644 341,877 314,985 292,330 262,107 243,806 221,891 10.06%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 394,644 341,877 314,985 292,330 262,107 243,806 221,891 10.06%
NOSH 202,381 202,294 201,913 201,606 201,621 201,492 201,719 0.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.18% 9.67% 8.73% 8.54% 6.95% 10.42% 5.03% -
ROE 24.33% 13.25% 11.67% 11.93% 9.58% 11.40% 9.20% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 247.35 231.56 208.58 202.66 179.20 132.47 201.36 3.48%
EPS 47.44 22.40 18.22 17.30 12.46 13.80 10.12 29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.69 1.56 1.45 1.30 1.21 1.10 10.00%
Adjusted Per Share Value based on latest NOSH - 201,978
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 222.79 208.48 187.44 181.84 160.80 118.79 180.77 3.54%
EPS 42.73 20.17 16.37 15.52 11.18 12.38 9.09 29.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7564 1.5215 1.4019 1.301 1.1665 1.0851 0.9875 10.06%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.86 2.15 2.14 1.98 1.96 0.00 0.00 -
P/RPS 1.16 0.93 1.03 0.98 1.09 0.00 0.00 -
P/EPS 6.03 9.60 11.75 11.45 15.73 0.00 0.00 -
EY 16.59 10.42 8.51 8.74 6.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.27 1.37 1.37 1.51 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 25/08/06 24/08/05 25/08/04 20/08/03 30/08/02 06/08/01 -
Price 3.28 2.19 2.15 2.19 2.02 0.00 0.00 -
P/RPS 1.33 0.95 1.03 1.08 1.13 0.00 0.00 -
P/EPS 6.91 9.78 11.81 12.66 16.21 0.00 0.00 -
EY 14.46 10.23 8.47 7.90 6.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.30 1.38 1.51 1.55 0.00 0.00 -

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