[MANULFE] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9.9%
YoY- 8.2%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 486,237 437,816 414,501 373,985 354,364 354,488 209,385 15.06%
PBT 63,042 57,032 51,834 38,589 36,208 33,112 33,124 11.31%
Tax -17,737 -16,777 -14,813 -10,981 -10,692 -9,590 -11,080 8.15%
NP 45,305 40,254 37,021 27,608 25,516 23,521 22,044 12.75%
-
NP to SH 45,305 40,254 37,021 27,608 25,516 23,521 22,044 12.75%
-
Tax Rate 28.14% 29.42% 28.58% 28.46% 29.53% 28.96% 33.45% -
Total Cost 440,932 397,561 377,480 346,377 328,848 330,966 187,341 15.32%
-
Net Worth 351,925 325,094 302,681 274,198 250,051 229,837 217,486 8.34%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 351,925 325,094 302,681 274,198 250,051 229,837 217,486 8.34%
NOSH 202,255 201,922 201,787 201,616 201,654 201,611 201,376 0.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.32% 9.19% 8.93% 7.38% 7.20% 6.64% 10.53% -
ROE 12.87% 12.38% 12.23% 10.07% 10.20% 10.23% 10.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 240.41 216.82 205.41 185.49 175.73 175.83 103.98 14.98%
EPS 22.40 19.93 18.35 13.69 12.65 11.67 10.95 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.61 1.50 1.36 1.24 1.14 1.08 8.26%
Adjusted Per Share Value based on latest NOSH - 201,608
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 218.66 196.89 186.40 168.18 159.36 159.41 94.16 15.06%
EPS 20.37 18.10 16.65 12.42 11.47 10.58 9.91 12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5826 1.4619 1.3612 1.2331 1.1245 1.0336 0.978 8.34%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 2.14 2.13 2.14 2.00 0.00 0.00 0.00 -
P/RPS 0.89 0.98 1.04 1.08 0.00 0.00 0.00 -
P/EPS 9.55 10.68 11.66 14.61 0.00 0.00 0.00 -
EY 10.47 9.36 8.57 6.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.32 1.43 1.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 25/11/04 19/11/03 13/11/02 08/11/01 09/11/00 -
Price 2.20 2.10 2.16 1.99 0.00 0.00 0.00 -
P/RPS 0.92 0.97 1.05 1.07 0.00 0.00 0.00 -
P/EPS 9.82 10.53 11.77 14.53 0.00 0.00 0.00 -
EY 10.18 9.49 8.49 6.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.30 1.44 1.46 0.00 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