[MANULFE] YoY Cumulative 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- 64.84%
YoY- 8.2%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 364,678 328,362 310,876 280,489 265,773 265,866 157,039 15.06%
PBT 47,282 42,774 38,876 28,942 27,156 24,834 24,843 11.31%
Tax -13,303 -12,583 -11,110 -8,236 -8,019 -7,193 -8,310 8.15%
NP 33,979 30,191 27,766 20,706 19,137 17,641 16,533 12.75%
-
NP to SH 33,979 30,191 27,766 20,706 19,137 17,641 16,533 12.75%
-
Tax Rate 28.14% 29.42% 28.58% 28.46% 29.53% 28.96% 33.45% -
Total Cost 330,699 298,171 283,110 259,783 246,636 248,225 140,506 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 9.66% 9.29% 9.17% 7.55% 7.65% 7.68% 7.60% -
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 180.31 162.62 154.06 139.12 131.80 131.87 77.98 14.98%
EPS 16.80 14.95 13.76 10.27 9.49 8.75 8.21 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 164.00 147.66 139.80 126.14 119.52 119.56 70.62 15.06%
EPS 15.28 13.58 12.49 9.31 8.61 7.93 7.43 12.76%
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 1.19 1.31 1.39 1.44 0.00 0.00 0.00 -
P/EPS 12.74 14.25 15.55 19.47 0.00 0.00 0.00 -
EY 7.85 7.02 6.43 5.14 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 1.22 1.29 1.40 1.43 0.00 0.00 0.00 -
P/EPS 13.10 14.05 15.70 19.38 0.00 0.00 0.00 -
EY 7.64 7.12 6.37 5.16 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