[MANULFE] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -6.77%
YoY- -1.18%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 638,528 573,013 583,058 474,092 435,313 407,205 375,379 9.24%
PBT 61,056 114,343 71,133 56,437 56,876 48,530 39,579 7.48%
Tax -14,053 -29,324 -20,395 -16,408 -16,367 -4,017 -12,039 2.60%
NP 47,003 85,019 50,738 40,029 40,509 44,513 27,540 9.30%
-
NP to SH 47,003 85,019 50,738 40,029 40,509 44,513 27,540 9.30%
-
Tax Rate 23.02% 25.65% 28.67% 29.07% 28.78% 8.28% 30.42% -
Total Cost 591,525 487,994 532,320 434,063 394,804 362,692 347,839 9.24%
-
Net Worth 437,173 433,175 370,442 339,156 317,060 298,343 201,563 13.75%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 437,173 433,175 370,442 339,156 317,060 298,343 201,563 13.75%
NOSH 202,395 202,418 202,427 201,878 201,949 201,583 201,563 0.06%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.36% 14.84% 8.70% 8.44% 9.31% 10.93% 7.34% -
ROE 10.75% 19.63% 13.70% 11.80% 12.78% 14.92% 13.66% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 315.49 283.08 288.03 234.84 215.56 202.00 186.23 9.17%
EPS 23.22 42.00 25.06 19.83 20.06 22.08 13.66 9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.14 1.83 1.68 1.57 1.48 1.00 13.68%
Adjusted Per Share Value based on latest NOSH - 201,878
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 284.18 255.02 259.49 211.00 193.74 181.23 167.06 9.24%
EPS 20.92 37.84 22.58 17.82 18.03 19.81 12.26 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9457 1.9279 1.6487 1.5094 1.4111 1.3278 0.8971 13.75%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 2.08 3.20 2.31 2.30 2.30 2.00 0.00 -
P/RPS 0.66 1.13 0.80 0.98 1.07 0.99 0.00 -
P/EPS 8.96 7.62 9.22 11.60 11.47 9.06 0.00 -
EY 11.17 13.13 10.85 8.62 8.72 11.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.50 1.26 1.37 1.46 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 14/02/08 28/02/07 28/02/06 28/02/05 24/02/04 28/02/03 -
Price 2.00 2.94 2.50 2.26 2.29 2.09 1.81 -
P/RPS 0.63 1.04 0.87 0.96 1.06 1.03 0.97 -6.93%
P/EPS 8.61 7.00 9.97 11.40 11.42 9.46 13.25 -6.92%
EY 11.61 14.29 10.03 8.77 8.76 10.57 7.55 7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.37 1.37 1.35 1.46 1.41 1.81 -10.49%

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