[MANULFE] YoY Annualized 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- -10.29%
YoY- 90.11%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 576,964 572,329 630,264 528,193 486,237 437,816 414,501 5.66%
PBT 76,718 85,708 58,820 115,246 63,042 57,032 51,834 6.74%
Tax -15,836 -28,756 -14,176 -29,117 -17,737 -16,777 -14,813 1.11%
NP 60,882 56,952 44,644 86,129 45,305 40,254 37,021 8.64%
-
NP to SH 60,882 56,952 44,644 86,129 45,305 40,254 37,021 8.64%
-
Tax Rate 20.64% 33.55% 24.10% 25.27% 28.14% 29.42% 28.58% -
Total Cost 516,081 515,377 585,620 442,064 440,932 397,561 377,480 5.34%
-
Net Worth 518,150 469,429 425,116 412,837 351,925 325,094 302,681 9.36%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 26,304 - - - - - -
Div Payout % - 46.19% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 518,150 469,429 425,116 412,837 351,925 325,094 302,681 9.36%
NOSH 202,402 202,340 202,436 202,371 202,255 201,922 201,787 0.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.55% 9.95% 7.08% 16.31% 9.32% 9.19% 8.93% -
ROE 11.75% 12.13% 10.50% 20.86% 12.87% 12.38% 12.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 285.06 282.86 311.34 261.00 240.41 216.82 205.41 5.61%
EPS 30.08 28.15 22.05 42.56 22.40 19.93 18.35 8.58%
DPS 0.00 13.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.32 2.10 2.04 1.74 1.61 1.50 9.31%
Adjusted Per Share Value based on latest NOSH - 202,341
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 256.78 254.72 280.50 235.07 216.40 194.85 184.48 5.66%
EPS 27.10 25.35 19.87 38.33 20.16 17.92 16.48 8.63%
DPS 0.00 11.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3061 2.0892 1.892 1.8374 1.5663 1.4468 1.3471 9.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.80 2.20 2.82 3.24 2.14 2.13 2.14 -
P/RPS 0.98 0.78 0.91 1.24 0.89 0.98 1.04 -0.98%
P/EPS 9.31 7.82 12.79 7.61 9.55 10.68 11.66 -3.68%
EY 10.74 12.79 7.82 13.14 10.47 9.36 8.57 3.83%
DY 0.00 5.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 1.34 1.59 1.23 1.32 1.43 -4.42%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 13/11/09 26/11/08 20/11/07 22/11/06 23/11/05 25/11/04 -
Price 3.18 2.47 2.06 3.28 2.20 2.10 2.16 -
P/RPS 1.12 0.87 0.66 1.26 0.92 0.97 1.05 1.08%
P/EPS 10.57 8.78 9.34 7.71 9.82 10.53 11.77 -1.77%
EY 9.46 11.40 10.71 12.98 10.18 9.49 8.49 1.81%
DY 0.00 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.06 0.98 1.61 1.26 1.30 1.44 -2.46%

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