[MANULFE] YoY Cumulative 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- 116.71%
YoY- 38.83%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 250,294 234,213 210,580 204,292 180,650 133,456 203,089 3.54%
PBT 63,758 31,810 26,194 24,403 17,563 19,773 14,411 28.11%
Tax -15,753 -9,153 -7,808 -6,964 -5,002 -5,870 -4,204 24.61%
NP 48,005 22,657 18,386 17,439 12,561 13,903 10,207 29.42%
-
NP to SH 48,005 22,657 18,386 17,439 12,561 13,903 10,207 29.42%
-
Tax Rate 24.71% 28.77% 29.81% 28.54% 28.48% 29.69% 29.17% -
Total Cost 202,289 211,556 192,194 186,853 168,089 119,553 192,882 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 12.16% 6.63% 5.84% 5.97% 4.79% 5.70% 4.60% -
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 123.67 115.78 104.29 101.33 89.60 66.23 100.68 3.48%
EPS 23.72 11.20 9.11 8.65 6.23 6.90 5.06 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 112.56 105.33 94.70 91.87 81.24 60.02 91.33 3.54%
EPS 21.59 10.19 8.27 7.84 5.65 6.25 4.59 29.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7747 1.5374 1.4165 1.3146 1.1787 1.0964 0.9978 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 2.31 1.86 2.05 1.95 2.19 0.00 0.00 -
P/EPS 12.06 19.20 23.50 22.89 31.46 0.00 0.00 -
EY 8.29 5.21 4.26 4.37 3.18 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 2.65 1.89 2.06 2.16 2.25 0.00 0.00 -
P/EPS 13.83 19.55 23.61 25.32 32.42 0.00 0.00 -
EY 7.23 5.11 4.24 3.95 3.08 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