[MANULFE] YoY TTM 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- 2.86%
YoY- 88.53%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 599,973 496,780 441,719 430,737 379,663 354,984 379,637 7.92%
PBT 103,079 62,053 58,667 55,370 37,369 47,851 30,537 22.46%
Tax -26,995 -17,753 -17,211 -5,979 -11,171 -14,621 -10,014 17.96%
NP 76,084 44,300 41,456 49,391 26,198 33,230 20,523 24.39%
-
NP to SH 76,084 44,300 41,456 49,391 26,198 33,230 20,523 24.39%
-
Tax Rate 26.19% 28.61% 29.34% 10.80% 29.89% 30.56% 32.79% -
Total Cost 523,889 452,480 400,263 381,346 353,465 321,754 359,114 6.49%
-
Net Worth 394,516 341,690 315,073 292,868 261,927 244,097 221,719 10.07%
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 394,516 341,690 315,073 292,868 261,927 244,097 221,719 10.07%
NOSH 202,316 202,183 201,970 201,978 201,482 201,733 201,563 0.06%
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 12.68% 8.92% 9.39% 11.47% 6.90% 9.36% 5.41% -
ROE 19.29% 12.96% 13.16% 16.86% 10.00% 13.61% 9.26% -
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 296.55 245.71 218.70 213.26 188.43 175.97 188.35 7.85%
EPS 37.61 21.91 20.53 24.45 13.00 16.47 10.18 24.32%
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 269.81 223.40 198.64 193.70 170.73 159.64 170.72 7.92%
EPS 34.21 19.92 18.64 22.21 11.78 14.94 9.23 24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7741 1.5366 1.4169 1.317 1.1779 1.0977 0.9971 10.07%
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 0.96 0.88 0.98 0.93 1.04 0.00 0.00 -
P/EPS 7.61 9.81 10.43 8.10 15.07 0.00 0.00 -
EY 13.15 10.19 9.59 12.35 6.63 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 1.11 0.89 0.98 1.03 1.07 0.00 0.00 -
P/EPS 8.72 10.00 10.47 8.96 15.54 0.00 0.00 -
EY 11.47 10.00 9.55 11.17 6.44 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