[MANULFE] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 59.22%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 396,145 364,678 328,362 310,876 280,489 265,773 265,866 6.86%
PBT 86,435 47,282 42,774 38,876 28,942 27,156 24,834 23.09%
Tax -21,838 -13,303 -12,583 -11,110 -8,236 -8,019 -7,193 20.32%
NP 64,597 33,979 30,191 27,766 20,706 19,137 17,641 24.13%
-
NP to SH 64,597 33,979 30,191 27,766 20,706 19,137 17,641 24.13%
-
Tax Rate 25.27% 28.14% 29.42% 28.58% 28.46% 29.53% 28.96% -
Total Cost 331,548 330,699 298,171 283,110 259,783 246,636 248,225 4.93%
-
Net Worth 412,837 351,925 325,094 302,681 274,198 250,051 229,837 10.24%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 412,837 351,925 325,094 302,681 274,198 250,051 229,837 10.24%
NOSH 202,371 202,255 201,922 201,787 201,616 201,654 201,611 0.06%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.31% 9.32% 9.19% 8.93% 7.38% 7.20% 6.64% -
ROE 15.65% 9.66% 9.29% 9.17% 7.55% 7.65% 7.68% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 195.75 180.31 162.62 154.06 139.12 131.80 131.87 6.80%
EPS 31.92 16.80 14.95 13.76 10.27 9.49 8.75 24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.74 1.61 1.50 1.36 1.24 1.14 10.17%
Adjusted Per Share Value based on latest NOSH - 201,699
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 178.15 164.00 147.66 139.80 126.14 119.52 119.56 6.86%
EPS 29.05 15.28 13.58 12.49 9.31 8.61 7.93 24.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8565 1.5826 1.4619 1.3612 1.2331 1.1245 1.0336 10.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 3.24 2.14 2.13 2.14 2.00 0.00 0.00 -
P/RPS 1.66 1.19 1.31 1.39 1.44 0.00 0.00 -
P/EPS 10.15 12.74 14.25 15.55 19.47 0.00 0.00 -
EY 9.85 7.85 7.02 6.43 5.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.23 1.32 1.43 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 22/11/06 23/11/05 25/11/04 19/11/03 13/11/02 08/11/01 -
Price 3.28 2.20 2.10 2.16 1.99 0.00 0.00 -
P/RPS 1.68 1.22 1.29 1.40 1.43 0.00 0.00 -
P/EPS 10.28 13.10 14.05 15.70 19.38 0.00 0.00 -
EY 9.73 7.64 7.12 6.37 5.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.26 1.30 1.44 1.46 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