[MANULFE] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 129.35%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 283,814 271,465 250,294 234,213 210,580 204,292 180,650 7.81%
PBT 40,575 40,113 63,758 31,810 26,194 24,403 17,563 14.96%
Tax -12,390 -9,592 -15,753 -9,153 -7,808 -6,964 -5,002 16.30%
NP 28,185 30,521 48,005 22,657 18,386 17,439 12,561 14.40%
-
NP to SH 28,185 30,521 48,005 22,657 18,386 17,439 12,561 14.40%
-
Tax Rate 30.54% 23.91% 24.71% 28.77% 29.81% 28.54% 28.48% -
Total Cost 255,629 240,944 202,289 211,556 192,194 186,853 168,089 7.23%
-
Net Worth 443,109 420,979 394,644 341,877 314,985 292,330 262,107 9.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 19,727 - - - - - - -
Div Payout % 69.99% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 443,109 420,979 394,644 341,877 314,985 292,330 262,107 9.13%
NOSH 202,333 202,393 202,381 202,294 201,913 201,606 201,621 0.05%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.93% 11.24% 19.18% 9.67% 8.73% 8.54% 6.95% -
ROE 6.36% 7.25% 12.16% 6.63% 5.84% 5.97% 4.79% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 140.27 134.13 123.67 115.78 104.29 101.33 89.60 7.74%
EPS 13.93 15.08 23.72 11.20 9.11 8.65 6.23 14.33%
DPS 9.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.08 1.95 1.69 1.56 1.45 1.30 9.07%
Adjusted Per Share Value based on latest NOSH - 202,183
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 126.31 120.82 111.39 104.24 93.72 90.92 80.40 7.81%
EPS 12.54 13.58 21.36 10.08 8.18 7.76 5.59 14.40%
DPS 8.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9721 1.8736 1.7564 1.5215 1.4019 1.301 1.1665 9.13%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.37 2.75 2.86 2.15 2.14 1.98 1.96 -
P/RPS 1.69 2.05 2.31 1.86 2.05 1.95 2.19 -4.22%
P/EPS 17.01 18.24 12.06 19.20 23.50 22.89 31.46 -9.73%
EY 5.88 5.48 8.29 5.21 4.26 4.37 3.18 10.77%
DY 4.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 1.47 1.27 1.37 1.37 1.51 -5.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 27/08/08 30/08/07 25/08/06 24/08/05 25/08/04 20/08/03 -
Price 2.10 3.10 3.28 2.19 2.15 2.19 2.02 -
P/RPS 1.50 2.31 2.65 1.89 2.06 2.16 2.25 -6.52%
P/EPS 15.08 20.56 13.83 19.55 23.61 25.32 32.42 -11.96%
EY 6.63 4.86 7.23 5.11 4.24 3.95 3.08 13.61%
DY 4.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.49 1.68 1.30 1.38 1.51 1.55 -7.66%

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